{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Power","ElcPrice_TIMES v2","Demand"],"not_rendered":{"charts":36,"images":0,"macros":1,"external_links":3,"defined_names":119,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Power","index":0,"n_rows":251,"n_cols":139,"rows_kept":251,"cut":false,"hidden":false,"merged":[]}
[" RSA - Electricity Production",{"$f":"IF($E$16,\"\\C\",\"\")","v":"\\C"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E17,\"\\C\",\"\")","v":"\\C"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E$18,\"\\C\",\"\")","v":"\\C"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E$19,\"\\C\",\"\")","v":"\\C"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Scenario to refresh",null,null,null,"refresh?"]
[1,"CGERUN10","Best",null,1]
[2,"CGERUN11","Best Forced",null,1]
[3,"CGERUN20","Worst",null,1]
[4,"CGERUN21","Worst Forced",null,1,null,null,null,{"$f":"I43-H43","v":4.2021999359130859}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN43/1.6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000]
[]
[]
["CO2 emissions","\\T",null,null,null,0,{"$f":"F23+1","v":1},{"$f":"G23+1","v":2},3,4,5,6,7,null,null,"\\T",null,null,null,0,{"$f":"T23+1","v":1},{"$f":"U23+1","v":2},3,4,5,6,7,null,"\\T",null,null,null,0,{"$f":"AG23+1","v":1},2,3,4,5,6,7,null,"\\T",null,null,null,0,{"$f":"AT23+1","v":1},2,3,4,5,6,7,null,null,null,null,"Peak Demand"]
[null,{"$f":"$B$16","v":"CGERUN10"},null,null,null,{"$f":"SUMIF($N$3:$N$17,B24,$O$3:$O$17)","v":0},{"$f":"F24","v":0},{"$f":"G24","v":0},0,0,0,0,0,null,null,{"$f":"$B$17","v":"CGERUN11"},null,null,null,{"$f":"SUMIF($N$3:$N$17,P24,$O$3:$O$17)","v":0},{"$f":"T24","v":0},{"$f":"U24","v":0},{"$f":"T24","v":0},{"$f":"W24","v":0},{"$f":"V24","v":0},{"$f":"Y24","v":0},{"$f":"Z24","v":0},null,{"$f":"$B$18","v":"CGERUN20"},null,null,null,{"$f":"SUMIF($N$3:$N$17,AC24,$O$3:$O$17)","v":0},{"$f":"AG24","v":0},{"$f":"AH24","v":0},{"$f":"AG24","v":0},{"$f":"AJ24","v":0},{"$f":"AI24","v":0},{"$f":"AL24","v":0},{"$f":"AM24","v":0},null,{"$f":"$B$19","v":"CGERUN21"},null,null,null,{"$f":"SUMIF($N$3:$N$17,AP24,$O$3:$O$17)","v":0},{"$f":"AT24","v":0},0,0,0,0,0,{"$f":"AX24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference Charts"]
[null,"Flow:PWRCO2S",null,null,{"$f":"VLOOKUP(B24,$B$16:$C$19,2,FALSE)","v":"Best"},null,null,null,null,null,null,null,null,null,null,{"$f":"$B25","v":"Flow:PWRCO2S"},null,null,{"$f":"VLOOKUP(P24,$B$16:$C$19,2,FALSE)","v":"Best Forced"},null,null,null,null,null,null,null,null,null,{"$f":"$B25","v":"Flow:PWRCO2S"},null,null,{"$f":"VLOOKUP(AC24,$B$16:$C$19,2,FALSE)","v":"Worst"},null,null,null,null,null,null,null,null,null,{"$f":"$B25","v":"Flow:PWRCO2S"},null,null,{"$f":"VLOOKUP(AP24,$B$16:$C$19,2,FALSE)","v":"Worst Forced"},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BF25+1","v":1},2,3,4,5,6,7,8]
[null,null,null,null,2010,{"$f":"E26+5","v":2015},2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,2010,{"$f":"S26+5","v":2015},2020,2025,2030,2035,2040,2045,2050,null,null,null,null,2010,{"$f":"AF26+5","v":2015},2020,2025,2030,2035,2040,2045,2050,null,null,null,null,2010,{"$f":"AS26+5","v":2015},2020,2025,2030,2035,2040,2045,2050,null,null,null,null,{"$f":"AS26","v":2010},2015,2020,2025,2030,2035,2040,2045,{"$f":"BA26","v":2050}]
[null,"X*",null,"CO2",241985.12731933594,226631.87322998047,257572.1745300293,281860.55917358398,231611.31359863281,192893.11022949219,128481.42788696289,130156.93992614746,156249.12512207031,null,null,"X*",null,"CO2",241985.12731933594,226657.54547119141,257368.89422607422,276881.12213134766,226687.568359375,192598.58093261719,128313.22622680664,128414.86570739746,147634.33215332031,null,"X*",null,"CO2",241985.12731933594,227127.89581298828,246697.55169677734,263469.70397949219,227789.72877502441,189197.92840576172,129001.18032836914,121330.85789489746,97930.468505859375,null,"X*",null,"CO2",241985.12731933594,227161.86370849609,246605.98724365234,261740.43835449219,227631.14196777344,188940.23260498047,125286.12783813477,110935.21531677246,83705.202880859375,null,null,{"$f":"MATCH(BE27,E$25:BA$25,)","v":1},{"$f":"C16","v":"Best"},{"$f":"OFFSET($D$53,0,$BD27+BF$25)","v":38.146825784451011},39.355048776045052,44.250885232058081,49.762539263198327,56.597397057000357,65.775129971221389,77.156090711579736,90.506348227859164,106.16649425240635]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(BE28,E$25:BA$25,)","v":15},{"$f":"C17","v":"Best Forced"},{"$f":"OFFSET($D$53,0,$BD28+BF$25)","v":38.146825784451011},{"$f":"OFFSET($D$53,0,$BD28+BG$25)","v":39.357962394976347},44.223102645000736,49.831529313642207,56.718316212156935,65.84880404120058,77.284702773396859,90.706760751841344,106.45972975334938]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(BE29,E$25:BA$25,)","v":28},{"$f":"C18","v":"Worst"},{"$f":"OFFSET($D$53,0,$BD29+BF$25)","v":38.146825784451011},39.411967552415291,43.678251935341606,47.671799357054013,51.123100066408284,55.75744120809216,60.629865505444769,65.928094965114056,71.689387389946191]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(BE30,E$25:BA$25,)","v":41},{"$f":"C19","v":"Worst Forced"},{"$f":"OFFSET($D$53,0,$BD30+BF$25)","v":38.146825784451011},39.415817975253645,43.665763862919484,47.358374938012162,50.209259763592613,54.013838753119721,58.280436727184416,62.884077693371573,67.851404989919359]
[]
[null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A35","v":"Capacity (GW)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENERGY SECURITY"]
[null,{"$f":"$B$16","v":"CGERUN10"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$24","v":"CGERUN11"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$24","v":"CGERUN20"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AP$24","v":"CGERUN21"}]
[null,"Capacity",null,null,{"$f":"VLOOKUP(B33,$B$16:$C$19,2,FALSE)","v":"Best"},null,null,null,null,null,null,null,null,null,null,"Capacity",null,null,{"$f":"VLOOKUP(P33,$B$16:$C$19,2,FALSE)","v":"Best Forced"},null,null,null,null,null,null,null,null,null,"Capacity",null,null,{"$f":"VLOOKUP(AC33,$B$16:$C$19,2,FALSE)","v":"Worst"},null,null,null,null,null,null,null,null,null,"Capacity",null,null,{"$f":"VLOOKUP(AP33,$B$16:$C$19,2,FALSE)","v":"Worst Forced"},null,null,null,null,null,null,null,null,null,"Capacity Credit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S34&\"-\"&$E34","v":"Best Forced-Best"},null,null,null,null,null,null,null,null,null,null,{"$f":"AF34&\"-\"&$E34","v":"Worst-Best"},null,null,null,null,null,null,null,null,null,null,{"$f":"AS34&\"-\"&$E34","v":"Worst Forced-Best"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shannon-Wiener Diversity Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2040 values"]
["Capacity (GW)",null,null,null,{"$f":"E$26","v":2010},{"$f":"F$26","v":2015},2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,{"$f":"S$26","v":2010},{"$f":"T$26","v":2015},2020,2025,2030,2035,2040,2045,2050,null,null,null,null,{"$f":"AF$26","v":2010},{"$f":"AG$26","v":2015},2020,2025,2030,2035,2040,2045,2050,null,null,null,null,{"$f":"AS$26","v":2010},{"$f":"AT$26","v":2015},2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E35","v":2010},{"$f":"F35","v":2015},{"$f":"G35","v":2020},{"$f":"H35","v":2025},{"$f":"I35","v":2030},{"$f":"L35","v":2045},{"$f":"M35","v":2050},null,null,null,null,{"$f":"S35","v":2010},{"$f":"T35","v":2015},{"$f":"U35","v":2020},{"$f":"V35","v":2025},{"$f":"Y35","v":2040},{"$f":"Z35","v":2045},{"$f":"AA35","v":2050},null,null,null,null,{"$f":"AF35","v":2010},{"$f":"AG35","v":2015},{"$f":"AH35","v":2020},{"$f":"AI35","v":2025},{"$f":"AL35","v":2040},{"$f":"AM35","v":2045},{"$f":"AN35","v":2050},null,null,null,null,null,null,null,null,null,null,{"$f":"BV82","v":"Future 1 Free"},null,null,null,null,null,{"$f":"BX82","v":"Future 2 Free"}]
["Existing Coal","ETCL*E,ETCL*E-A",null,{"$f":"$A36","v":"Existing Coal"},35.99999988079071,37.026699811220169,36.539999723434448,32.050000488758087,22.660000383853912,17.280000358819962,8.3600000441074371,3.8400000333786011,0,null,null,{"$f":"$B36","v":"ETCL*E,ETCL*E-A"},null,{"$f":"$A36","v":"Existing Coal"},35.99999988079071,37.026699811220169,36.539999723434448,32.050000488758087,22.660000383853912,17.280000358819962,8.3600000441074371,3.8400000333786011,0,null,{"$f":"$B36","v":"ETCL*E,ETCL*E-A"},null,{"$f":"$A36","v":"Existing Coal"},35.99999988079071,37.026699811220169,36.539999723434448,32.050000488758087,22.660000383853912,17.280000358819962,8.3600000441074371,3.8400000333786011,0,null,{"$f":"$B36","v":"ETCL*E,ETCL*E-A"},null,{"$f":"$A36","v":"Existing Coal"},35.99999988079071,37.026699811220169,36.539999723434448,32.050000488758087,22.660000383853912,17.280000358819962,8.3600000441074371,3.8400000333786011,0,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D36","v":"Existing Coal"},{"$f":"S36-E36","v":0},{"$f":"T36-F36","v":0},{"$f":"U36-G36","v":0},{"$f":"V36-H36","v":0},{"$f":"Y36-I36","v":-14.300000339746475},{"$f":"Z36-L36","v":0},0,null,null,null,{"$f":"R36","v":"Existing Coal"},{"$f":"AF36-E36","v":0},{"$f":"AG36-F36","v":0},{"$f":"AH36-G36","v":0},{"$f":"AI36-H36","v":0},{"$f":"AL36-I36","v":-14.300000339746475},{"$f":"AM36-L36","v":0},0,null,null,null,{"$f":"AE36","v":"Existing Coal"},{"$f":"AS36-E36","v":0},{"$f":"AT36-F36","v":0},{"$f":"AU36-G36","v":0},{"$f":"AV36-H36","v":0},{"$f":"AW36-I36","v":0},{"$f":"AX36-L36","v":13.44000032544136},{"$f":"BA36-M36","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"2020","v":2020},2025,2030,2035,2040,null,2020,2025,2030,2035,2040,null,null,null,null,null,null,null,null,null,null,null,"BEST","Electricity price economy","Welfare benefit","Total employment","Diversity of production","CO2 efficiency","Import independence"]
["New Coal","ETCL*N,ETCL*N-A",null,{"$f":"$A37","v":"New Coal"},0,0.72200000286102295,7.2199997901916504,8.6639995574951172,8.6639995574951172,8.6639995574951172,8.6639995574951172,7.6532001495361328,8.9602003544569016,null,null,{"$f":"$B37","v":"ETCL*N,ETCL*N-A"},null,{"$f":"$A37","v":"New Coal"},0,0.72200000286102295,7.2199997901916504,8.6639995574951172,8.6639995574951172,8.6639995574951172,8.6639995574951172,7.6532001495361328,8.1485000103712082,null,{"$f":"$B37","v":"ETCL*N,ETCL*N-A"},null,{"$f":"$A37","v":"New Coal"},0,0.72200000286102295,7.2199997901916504,8.6639995574951172,8.6639995574951172,8.6639995574951172,8.6639995574951172,7.6532001495361328,1.6160999983549118,null,{"$f":"$B37","v":"ETCL*N,ETCL*N-A"},null,{"$f":"$A37","v":"New Coal"},0,0.72200000286102295,7.2199997901916504,8.6639995574951172,8.6639995574951172,8.6639995574951172,8.6639995574951172,7.6532001495361328,1.6160999983549118,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D37","v":"New Coal"},{"$f":"S37-E37","v":0},{"$f":"T37-F37","v":0},0,0,{"$f":"Y37-I37","v":0},0,-0.81170034408569336,null,null,null,{"$f":"R37","v":"New Coal"},{"$f":"AF37-E37","v":0},{"$f":"AG37-F37","v":0},0,0,{"$f":"AL37-I37","v":0},0,-7.3441003561019897,null,null,null,{"$f":"AE37","v":"New Coal"},{"$f":"AS37-E37","v":0},{"$f":"AT37-F37","v":0},0,0,0,{"$f":"AX37-L37","v":1.0107994079589844},{"$f":"BA37-M37","v":-7.3441003561019897},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G168=0,0,(G168/G$187)*LN(G168/G$187))","v":-0.2685021867720957},{"$f":"IF(H168=0,0,(H168/H$187)*LN(H168/H$187))","v":-0.28814012454713839},{"$f":"IF(I168=0,0,(I168/I$187)*LN(I168/I$187))","v":-0.36355373069075181},{"$f":"IF(J168=0,0,(J168/J$187)*LN(J168/J$187))","v":-0.35631902772714674},{"$f":"IF(K168=0,0,(K168/K$187)*LN(K168/K$187))","v":-0.24677754631116763},null,{"$f":"IF(AH168=0,0,(AH168/AH$187)*LN(AH168/AH$187))","v":-0.28389333414167855},{"$f":"IF(AI168=0,0,(AI168/AI$187)*LN(AI168/AI$187))","v":-0.30102219170860622},{"$f":"IF(AJ168=0,0,(AJ168/AJ$187)*LN(AJ168/AJ$187))","v":-0.35461831131388749},{"$f":"IF(AK168=0,0,(AK168/AK$187)*LN(AK168/AK$187))","v":-0.36580425288367852},{"$f":"IF(AL168=0,0,(AL168/AL$187)*LN(AL168/AL$187))","v":-0.28155008633553924},null,null,null,null,null,null,null,null,null,null,null,"Optimised",84.38,{"$f":"15378.02","v":15378.02},{"$f":"8470","v":8470},{"$f":"DK54/DK55*100","v":32.348062759112281},{"$f":"K27","v":128481.42788696289},{"$f":"SUM(K168:K181)/K187*100","v":93.221887836408314}]
["OCGT diesel","ETO*GT*",null,"OCGT diesel",2.4600000381469727,2.7950000464916229,3.4650000333786011,3.4050000905990601,3.1049998998641968,3.1049998998641968,1.0049999952316284,0.53600001335144043,0,null,null,"ETO*GT*",null,"OCGT diesel",2.4600000381469727,2.7950000464916229,3.4650000333786011,3.4050000905990601,3.1049998998641968,3.1049998998641968,1.0049999952316284,0.53600001335144043,0,null,"ETO*GT*",null,"OCGT diesel",2.4600000381469727,2.7950000464916229,3.4650000333786011,3.4050000905990601,3.1049998998641968,3.1049998998641968,1.0049999952316284,0.53600001335144043,0,null,"ETO*GT*",null,"OCGT diesel",2.4600000381469727,2.7950000464916229,3.4650000333786011,3.4050000905990601,3.1049998998641968,3.1049998998641968,1.0049999952316284,0.53600001335144043,0,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OCGT diesel",0,0,0,0,{"$f":"Y38-I38","v":-2.0999999046325684},0,0,null,null,null,"OCGT diesel",0,0,0,0,{"$f":"AL38-I38","v":-2.0999999046325684},0,0,null,null,null,"OCGT diesel",0,0,0,0,0,{"$f":"AX38-L38","v":2.5689998865127563},{"$f":"BA38-M38","v":0},null,null,null,null,null,null,null,null,null,null,-0.30733750965197998,-0.31626417137019186,-0.30185648973879881,-0.28194501861215687,-0.26047910526381368,null,-0.30922330500591488,-0.3216674560061652,-0.31485738114719564,-0.30379896717467808,-0.29281054602661438,null,null,null,null,null,null,null,null,null,null,null,"Forced",85.25,{"$f":"15367.21","v":15367.21},{"$f":"8441","v":8441},{"$f":"DK76/DK77*100","v":31.666935338478897},{"$f":"Y27","v":128313.22622680664},{"$f":"SUM(Y168:Y181)/Y187*100","v":93.547794559602764}]
["Inland Gas Plants","ETGAS*",null,"Inland Gas Plants",0.25999999046325684,0.38999998569488525,0.38999998569488525,0.38999998569488525,0.38999998569488525,0.38999998569488525,0.38999998569488525,0.36599999666213989,0.38999998569488525,null,null,"ETGAS*",null,"Inland Gas Plants",0.25999999046325684,0.38999998569488525,0.38999998569488525,0.38999998569488525,0.38999998569488525,0.38999998569488525,0.38999998569488525,0.36599999666213989,0.38999998569488525,null,"ETGAS*",null,"Inland Gas Plants",0.25999999046325684,0.38999998569488525,0.38999998569488525,0.38999998569488525,0.38999998569488525,0.38999998569488525,0.33750000596046448,0.33750000596046448,0.33750000596046448,null,"ETGAS*",null,"Inland Gas Plants",0.25999999046325684,0.38999998569488525,0.38999998569488525,0.38999998569488525,0.38999998569488525,0.38999998569488525,0.33750000596046448,0.33750000596046448,0.33750000596046448,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inland Gas Plants",0,{"$f":"T39-F39","v":0},{"$f":"U39-G39","v":0},{"$f":"V39-H39","v":0},{"$f":"Y39-I39","v":0},{"$f":"Z39-L39","v":0},{"$f":"AA39-M39","v":0},null,null,null,"Inland Gas Plants",0,{"$f":"AG39-F39","v":0},{"$f":"AH39-G39","v":0},{"$f":"AI39-H39","v":0},{"$f":"AL39-I39","v":-5.2499979734420776E-2},{"$f":"AM39-L39","v":-2.8499990701675415E-2},{"$f":"AN39-M39","v":-5.2499979734420776E-2},null,null,null,"Inland Gas Plants",0,{"$f":"AT39-F39","v":0},{"$f":"AU39-G39","v":0},{"$f":"AV39-H39","v":0},{"$f":"AW39-I39","v":0},{"$f":"AX39-L39","v":2.3999989032745361E-2},{"$f":"BA39-M39","v":-5.2499979734420776E-2},null,null,null,null,null,null,null,null,null,null,-2.66185298844391E-2,-2.3954621662951255E-2,-2.0261123823314339E-2,-1.7912216702298395E-2,-6.0485987901641716E-3,null,-3.5875301336319568E-2,-2.4823012626775023E-2,-2.2012162301384607E-2,-2.0509757354250247E-2,-7.4265420765040283E-3,null,null,null,null,null,null,null,null,null,null,null,"Processed"]
["Gas from N Moz","ETGRM*",null,"Gas from N Moz",null,null,null,null,null,null,null,null,null,null,null,"ETGRM*",null,"Gas from N Moz",null,null,null,null,null,null,null,null,null,null,"ETGRM*",null,"Gas from N Moz",null,null,null,null,null,null,null,null,null,null,"ETGRM*",null,"Gas from N Moz",null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas from N Moz",0,0,0,0,0,0,0,null,null,null,"Gas from N Moz",0,0,0,0,0,0,0,null,null,null,"Gas from N Moz",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,-3.2373168738827861E-2,-3.1918765550480122E-2,-3.4535222253286119E-2,-3.0637289872778264E-2,-2.695008369851094E-2,null,-3.0886939631103366E-2,-3.909706091941513E-2,-3.743033311535289E-2,-3.4947357945507164E-2,-3.2695617976963159E-2,null,null,null,null,null,null,null,null,null,null,null,"Optimised",{"$f":"IF(ED37>ED38,ED38/ED37,1)","v":1},{"$f":"IF(EE37>EE38,1,EE37/EE38)","v":1},{"$f":"IF(EF37>EF38,1,EF37/EF38)","v":1},{"$f":"IF(EG37>EG38,1,EG37/EG38)","v":1},{"$f":"IF(EH37>EH38,EH38/EH37,1)","v":0.99869084845239864},{"$f":"IF(EI37>EI38,1,EI37/EI38)","v":0.99651614744389505}]
["Gas Domestic Shale","ETGIH*",null,"Gas Domestic Shale",null,null,null,null,null,null,null,null,null,null,null,"ETGIH*",null,"Gas Domestic Shale",null,null,null,null,null,null,null,null,null,null,"ETGIH*",null,"Gas Domestic Shale",0,0,0,0,0.54119998216629028,1.0707000494003296,6.8090000152587891,20.189199447631836,35.868399620056152,null,"ETGIH*",null,"Gas Domestic Shale",0,0,0,0,0,0.19130000472068787,3.7095999717712402,16.098099708557129,30.750699043273926,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Domestic Shale",0,0,0,0,0,0,0,null,null,null,"Gas Domestic Shale",0,0,0,0,6.8090000152587891,20.189199447631836,35.868399620056152,null,null,null,"Gas Domestic Shale",0,0,0,0,0,0.19130000472068787,30.750699043273926,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Forced",{"$f":"IF(ED38>ED37,ED37/ED38,1)","v":0.98979472140762459},{"$f":"IF(EE38>EE37,1,EE38/EE37)","v":0.99929704864475388},{"$f":"IF(EF38>EF37,1,EF38/EF37)","v":0.99657615112160569},{"$f":"IF(EG38>EG37,1,EG38/EG37)","v":0.97894379562369571},{"$f":"IF(EH38>EH37,EH37/EH38,1)","v":1},{"$f":"IF(EI38>EI37,1,EI38/EI37)","v":1}]
["Coastal Gas","ETGIC*",null,"Coastal Gas",0,0,0.48280000686645508,0.83259999752044678,8.6560001373291016,11.166299819946289,15.851799964904785,34.90369987487793,51.322999954223633,null,null,"ETGIC*",null,"Coastal Gas",0,0,0.48280000686645508,0.48280000686645508,5.7305998802185059,10.365699768066406,15.394599914550781,34.377199172973633,51.322999954223633,null,"ETGIC*",null,"Coastal Gas",null,null,null,null,null,null,null,null,null,null,"ETGIC*",null,"Coastal Gas",null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coastal Gas",0,0,0,-0.3497999906539917,6.7385997772216797,-0.52650070190429688,0,null,null,null,"Coastal Gas",0,0,-0.48280000686645508,-0.83259999752044678,-8.6560001373291016,-34.90369987487793,-51.322999954223633,null,null,null,"Coastal Gas",0,0,-0.48280000686645508,-0.83259999752044678,-8.6560001373291016,-34.90369987487793,-51.322999954223633,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,0,0,-5.0494700005645531E-3,-8.4138429772884476E-3,-9.0890443522271158E-2]
["Nuclear","ETNUC*",null,"Nuclear",1.8600000143051147,1.8600000143051147,1.8600000143051147,1.8600000143051147,6.0621999502182007,8.8506001234054565,17.765300154685974,19.105300903320313,22.305299758911133,null,null,"ETNUC*",null,"Nuclear",1.8600000143051147,1.8600000143051147,1.8600000143051147,3.4600000381469727,11.460000395774841,12.347099661827087,20.57319962978363,21.913200378417969,25.113199234008789,null,"ETNUC*",null,"Nuclear",1.8600000143051147,1.8600000143051147,1.8600000143051147,1.8600000143051147,1.8600000143051147,1.8600000143051147,1.8600000143051147,0,0,null,"ETNUC*",null,"Nuclear",1.8600000143051147,1.8600000143051147,1.8600000143051147,1.8600000143051147,1.8600000143051147,9.8600000143051147,11.460000395774841,9.6000003814697266,9.6000003814697266,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nuclear",0,0,0,1.6000000238418579,14.51099967956543,2.8078994750976562,2.8078994750976562,null,null,null,"Nuclear",0,0,0,0,-4.2021999359130859,-19.105300903320313,-22.305299758911133,null,null,null,"Nuclear",0,0,0,0,-4.2021999359130859,-9.2453008890151978,-12.705299377441406,null,null,null,null,null,null,null,null,null,null,-1.303009197265453E-2,-1.7705267285809092E-2,-9.0013201970651449E-2,-8.1081618640796646E-2,-9.4595109379059697E-2,null,0,0,0,0,0]
["Solar Thermal","ERSOLT*",null,"Solar Thermal",0,5.000000074505806E-2,0.20000000298023224,0.20000000298023224,0.99250002205371857,10.99249954521656,20.99249954521656,22.912499539554119,24.731500625610352,null,null,"ERSOLT*",null,"Solar Thermal",0,5.000000074505806E-2,0.20000000298023224,0.20000000298023224,0.20000000298023224,8.7839996367692947,18.783999636769295,20.703999631106853,22.583999633789063,null,"ERSOLT*",null,"Solar Thermal",0,5.000000074505806E-2,0.20000000298023224,0.20000000298023224,0.20000000298023224,10.156600192189217,20.156600192189217,22.076600186526775,23.956600189208984,null,"ERSOLT*",null,"Solar Thermal",0,5.000000074505806E-2,0.20000000298023224,0.20000000298023224,0.20000000298023224,1.2836000472307205,11.283600047230721,13.203600041568279,15.083600044250488,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal",0,0,0,0,17.791499614715576,-2.2084999084472656,-2.1475009918212891,null,null,null,"Solar Thermal",0,0,0,0,19.164100170135498,-0.83589935302734375,-0.77490043640136719,null,null,null,"Solar Thermal",0,0,0,0,-0.79250001907348633,-21.628899492323399,-9.6479005813598633,null,null,null,null,null,null,null,null,null,null,-0.13692084628440432,-0.12677907019948489,-0.25740424397145534,-0.28964804556112284,-0.35341217409868375,null,-0.13829028557194839,-0.13065657284265067,-0.12579963737547797,-0.11846935938057424,-0.11172362266051453,null,null,null,null,null,null,null,null,null,null,null,"WORST",{"$f":"ED36","v":"Electricity price economy"},{"$f":"EE36","v":"Welfare benefit"},{"$f":"EF36","v":"Total employment"},{"$f":"EG36","v":"Diversity of production"},{"$f":"EH36","v":"CO2 efficiency"},{"$f":"EI36","v":"Import independence"}]
["Solar PV","ERSOLP*",null,"Solar PV",0,1.4490000009536743,1.4490000009536743,1.4490000009536743,4.7520999908447266,9.7520999908447266,13.303099632263184,14.303099632263184,12.324000358581543,null,null,"ERSOLP*",null,"Solar PV",0,1.4490000009536743,1.4490000009536743,1.4490000009536743,2.3143999576568604,7.3144001960754395,10.865400314331055,11.865400314331055,11.312100410461426,null,"ERSOLP*",null,"Solar PV",0,1.4490000009536743,1.4490000009536743,1.4490000009536743,1.4490000009536743,6.4489998817443848,10,11,10.846199989318848,null,"ERSOLP*",null,"Solar PV",0,1.4490000009536743,1.4490000009536743,1.4490000009536743,1.4490000009536743,4.4489998817443848,8,9,9.5384998321533203,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar PV",0,0,0,0,6.1133003234863281,-2.4376993179321289,-1.0118999481201172,null,null,null,"Solar PV",0,0,0,0,5.2479000091552734,-3.3030996322631836,-1.4778003692626953,null,null,null,"Solar PV",0,0,0,0,-3.3030999898910522,-9.8540997505187988,-2.7855005264282227,null,null,null,null,null,null,null,null,null,null,-1.2325728756713979E-2,-1.2554938386875389E-2,-6.1973360637121673E-2,-0.28676056656409826,-0.34633162163226,null,-1.396114218468968E-2,-1.3064604137238504E-2,-1.2476890433787066E-2,-0.29802556053740725,-0.36203313527341124,null,null,null,null,null,null,null,null,null,null,null,"Optimised",71.239999999999995,{"$f":"12891.56","v":12891.56},{"$f":"6912","v":6912},{"$f":"DQ54/DQ55*100","v":34.545133815221476},{"$f":"AL27","v":129001.18032836914},{"$f":"SUM(AL168:AL181)/AL187*100","v":83.180249379513569}]
["Wind","ERWND*",null,"Wind",0,1.9490000009536743,1.9490000009536743,2.3199999332427979,8.7200002670288086,10,10,10.289400011301041,4.0802001059055328,null,null,"ERWND*",null,"Wind",0,1.9490000009536743,1.9490000009536743,1.9490000009536743,3.2290000915527344,7.679999828338623,10,11.279999971389771,6.9381997585296631,null,"ERWND*",null,"Wind",0,1.9490000009536743,1.9490000009536743,1.9490000009536743,5.7890000343322754,5.8770999908447266,10,10,5.548799991607666,null,"ERWND*",null,"Wind",0,1.9490000009536743,1.9490000009536743,1.9490000009536743,5.5489997863769531,4.880000114440918,8.7200002670288086,10,6.4000000953674316,null,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind",0,0,0,-0.37099993228912354,1.2799997329711914,0.99059996008872986,2.8579996526241302,null,null,null,"Wind",0,0,0,-0.37099993228912354,1.2799997329711914,-0.28940001130104065,1.4685998857021332,null,null,null,"Wind",0,0,0,-0.37099993228912354,-3.1710004806518555,-5.4093998968601227,2.3197999894618988,null,null,null,null,null,null,null,null,null,null,-4.9238299686365304E-2,-4.6320692763177462E-2,-0.10402142326856162,-0.15412085685090832,-0.17015558436736125,null,-5.1133500953611924E-2,-4.7929957295867E-2,-4.5916116815956198E-2,-0.13025376552256862,-0.16521294365658459,null,null,null,null,null,null,null,null,null,null,null,"Forced",86.76,{"$f":"12723.24","v":12723.24},{"$f":"6806","v":6806},{"$f":"DQ76/DQ77*100","v":35.711532015958561},{"$f":"AY27","v":125286.12783813477},{"$f":"SUM(AY168:AY181)/AY187*100","v":84.393695742854931}]
["Hydro domestic","ERHYD-E,ERHYD-N",null,"Hydro domestic",0.67000001668930054,1.1700000166893005,1.1700000166893005,1.1700000166893005,1.1700000166893005,1.1700000166893005,1.1700000166893005,1.1700000166893005,1.1700000166893005,null,null,"ERHYD-E,ERHYD-N",null,"Hydro domestic",0.67000001668930054,1.1700000166893005,1.1700000166893005,1.1700000166893005,1.1700000166893005,1.1700000166893005,1.1700000166893005,1.1700000166893005,1.1700000166893005,null,"ERHYD-E,ERHYD-N",null,"Hydro domestic",0.67000001668930054,1.1700000166893005,1.1700000166893005,1.1700000166893005,1.1700000166893005,1.1700000166893005,1.1700000166893005,1.1700000166893005,1.1700000166893005,null,"ERHYD-E,ERHYD-N",null,"Hydro domestic",0.67000001668930054,1.1700000166893005,1.1700000166893005,1.1700000166893005,1.1700000166893005,1.1700000166893005,1.1700000166893005,1.1700000166893005,1.1700000166893005,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro domestic",0,0,0,0,0,0,0,null,null,null,"Hydro domestic",0,0,0,0,0,0,0,null,null,null,"Hydro domestic",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,-6.3866181490364979E-2,-8.0000269751038508E-2,-0.18745242235728463,-0.18600587863260976,-0.16816821396071679,null,-7.8062690547145694E-2,-7.3790699654193825E-2,-0.15372198053474351,-0.14661648567813995,-0.19555732212720633,null,null,null,null,null,null,null,null,null,null,null,"Processed"]
["Pumped Storage","EP*T*",null,"Pumped Storage",1.5800000429153442,2.9120000600814819,2.9120000600814819,2.9120000600814819,2.9120000600814819,2.9120000600814819,2.9120000600814819,1.3320000171661377,1.3320000171661377,null,null,"EP*T*",null,"Pumped Storage",1.5800000429153442,2.9120000600814819,2.9120000600814819,2.9120000600814819,2.9120000600814819,2.9120000600814819,2.9120000600814819,1.3320000171661377,1.3320000171661377,null,"EP*T*",null,"Pumped Storage",1.5800000429153442,2.9120000600814819,2.9120000600814819,2.9120000600814819,2.9120000600814819,2.9120000600814819,2.9120000600814819,1.3320000171661377,1.3320000171661377,null,"EP*T*",null,"Pumped Storage",1.5800000429153442,2.9120000600814819,2.9120000600814819,2.9120000600814819,2.9120000600814819,2.9120000600814819,2.9120000600814819,1.3320000171661377,1.3320000171661377,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumped Storage",0,0,0,0,0,0,0,null,null,null,"Pumped Storage",0,0,0,0,0,0,0,null,null,null,"Pumped Storage",0,0,0,0,0,1.5800000429153442,0,null,null,null,null,null,null,null,null,null,null,-7.8238631385499274E-2,-7.8654104170882852E-2,-7.7272847128947317E-2,-6.9080390683999335E-2,-6.1232932239431249E-2,null,-8.9955091427553868E-2,-8.6729439599083732E-2,-8.3290365052089282E-2,-7.813290950691644E-2,-7.3420374519711298E-2,null,null,null,null,null,null,null,null,null,null,null,"Optimised",{"$f":"IF(ED45>ED46,ED46/ED45,1)","v":1},{"$f":"IF(EE45>EE46,1,EE45/EE46)","v":1},{"$f":"IF(EF45>EF46,1,EF45/EF46)","v":1},{"$f":"IF(EG45>EG46,1,EG45/EG46)","v":0.96733833204871045},{"$f":"IF(EH45>EH46,EH46/EH45,1)","v":0.97120140698885227},{"$f":"IF(EI45>EI46,1,EI45/EI46)","v":0.98562159942564076}]
["Biomass","E*BI*",null,"Biomass",0,7.4999998323619366E-3,7.4999998323619366E-3,0.41380000114440918,0.5,0.5,0.49750000238418579,0.5,0.5,null,null,"E*BI*",null,"Biomass",0,7.4999998323619366E-3,7.4999998323619366E-3,7.4999998323619366E-3,0.5,0.5,0.49750000238418579,0.5,0.5,null,"E*BI*",null,"Biomass",0,7.4999998323619366E-3,7.4999998323619366E-3,7.4999998323619366E-3,7.4999998323619366E-3,7.4999998323619366E-3,4.999999888241291E-3,0,0,null,"E*BI*",null,"Biomass",0,7.4999998323619366E-3,7.4999998323619366E-3,7.4999998323619366E-3,7.4999998323619366E-3,7.4999998323619366E-3,4.999999888241291E-3,0,0,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass",0,0,0,-0.40630000131204724,-2.499997615814209E-3,0,0,null,null,null,"Biomass",0,0,0,-0.40630000131204724,-0.49500000011175871,-0.5,-0.5,null,null,null,"Biomass",0,0,0,-0.40630000131204724,-0.49250000016763806,-0.49250000016763806,-0.5,null,null,null,null,null,null,null,null,null,null,-6.938370620038424E-2,-6.3729068323232219E-2,-2.4905821516567853E-2,-2.204592356582926E-2,-1.9349876772185852E-2,null,-7.0153573025191623E-2,-6.5880638939359748E-2,-2.7035948398799577E-2,-2.5209067400006082E-2,-2.3555206339086983E-2,null,null,null,null,null,null,null,null,null,null,null,"Forced",{"$f":"IF(ED46>ED45,ED45/ED46,1)","v":0.82111572153065915},{"$f":"IF(EE46>EE45,1,EE46/EE45)","v":0.98694339552389321},{"$f":"IF(EF46>EF45,1,EF46/EF45)","v":0.98466435185185186},{"$f":"IF(EG46>EG45,1,EG46/EG45)","v":1},{"$f":"IF(EH46>EH45,EH45/EH46,1)","v":1},{"$f":"IF(EI46>EI45,1,EI46/EI45)","v":1}]
["Imported Electricity (Hydro)","ERHYD*I",null,"Imported Electricity (Hydro)",1.5,1.5,1.5,2.2500000204890966,3.0000000223517418,3.0000000223517418,3.0000000223517418,3.0000000223517418,3.0000000223517418,null,null,"ERHYD*I",null,"Imported Electricity (Hydro)",1.5,1.5,1.5,2.2499999925494194,3.0000000223517418,3.0000000223517418,3.0000000223517418,3.0000000223517418,3.0000000223517418,null,"ERHYD*I",null,"Imported Electricity (Hydro)",1.5,1.5,2.4099999964237213,6.8287999257445335,11.064999841153622,11.064999841153622,11.064999841153622,11.064999841153622,11.064999841153622,null,"ERHYD*I",null,"Imported Electricity (Hydro)",1.5,1.5,2.4099999964237213,6.7660999223589897,11.064999841153622,11.064999841153622,11.064999841153622,11.064999841153622,11.064999841153622,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imported Electricity (Hydro)",0,0,0,-2.7939677238464355E-8,0,0,0,null,null,null,"Imported Electricity (Hydro)",0,0,0.90999999642372131,4.5787999052554369,8.0649998188018799,8.0649998188018799,8.0649998188018799,null,null,null,"Imported Electricity (Hydro)",0,0,0.90999999642372131,4.5160999018698931,8.0649998188018799,8.0649998188018799,8.0649998188018799,null,null,null,null,null,null,null,null,null,null,-9.9297214241627686E-4,-2.8065573086132552E-2,-2.9863913757578023E-2,-2.6465802874249759E-2,-2.3160987028384823E-2,null,-1.0067576878902695E-3,-9.3420794243774747E-4,-8.8957473629393225E-4,-8.2434144711009171E-4,-5.3172784613896018E-4]
["Imported Electricity (Coal)","ETCRB*",null,"Imported Electricity (Coal)",0,0,0,0,2.2000000476837158,2.2000000476837158,2.2000000476837158,2.2000000476837158,2.2000000476837158,null,null,"ETCRB*",null,"Imported Electricity (Coal)",0,0,0,0,1.6144999861717224,2.2000000476837158,2.2000000476837158,2.2000000476837158,2.2000000476837158,null,"ETCRB*",null,"Imported Electricity (Coal)",0,0,0,0,2.2000000476837158,2.2000000476837158,2.2000000476837158,2.2000000476837158,2.2000000476837158,null,"ETCRB*",null,"Imported Electricity (Coal)",0,0,0,0,2.2000000476837158,2.2000000476837158,2.2000000476837158,2.2000000476837158,2.2000000476837158,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imported Electricity (Coal)",0,{"$f":"T51-F51","v":0},0,0,{"$f":"Y51-I51","v":0},{"$f":"Z51-L51","v":0},{"$f":"AA51-M51","v":0},null,null,null,"Imported Electricity (Coal)",0,{"$f":"AG51-F51","v":0},0,0,{"$f":"AL51-I51","v":0},{"$f":"AM51-L51","v":0},{"$f":"AN51-M51","v":0},null,null,null,"Imported Electricity (Coal)",0,{"$f":"AT51-F51","v":0},0,0,0,{"$f":"AX51-L51","v":0},{"$f":"BA51-M51","v":0},null,null,null,null,null,null,null,null,null,null,-0.1026760044037299,-0.12295695157718375,-0.13516057873857615,-0.12192848993564628,-0.10903601210380201,null,-0.13557792975303726,-0.17877076589653168,-0.26919238697467535,-0.24403211153910648,-0.24757642181656581]
["Imported Electricity (Gas)","ETGRN*",null,"Imported Electricity (Gas)",0,0,0.10760000348091125,0.71100002527236938,0.71100002527236938,0.71100002527236938,0.71100002527236938,0.71100002527236938,0.71100002527236938,null,null,"ETGRN*",null,"Imported Electricity (Gas)",0,0,0.10639999806880951,0.5853000283241272,0.71100002527236938,0.71100002527236938,0.71100002527236938,0.71100002527236938,0.71100002527236938,null,"ETGRN*",null,"Imported Electricity (Gas)",0,0,0,0,0.71100002527236938,0.71100002527236938,0.71100002527236938,0.71100002527236938,0.71100002527236938,null,"ETGRN*",null,"Imported Electricity (Gas)",0,0,0,0,0.28420001268386841,0.71100002527236938,0.71100002527236938,0.71100002527236938,0.71100002527236938,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imported Electricity (Gas)",0,0,-1.2000054121017456E-3,-0.12569999694824219,{"$f":"Y52-I52","v":0},{"$f":"Z52-L52","v":0},{"$f":"AA52-M52","v":0},null,null,null,"Imported Electricity (Gas)",0,0,-0.10760000348091125,-0.71100002527236938,{"$f":"AL52-I52","v":0},{"$f":"AM52-L52","v":0},{"$f":"AN52-M52","v":0},null,null,null,"Imported Electricity (Gas)",0,0,-0.10760000348091125,-0.71100002527236938,-0.42680001258850098,{"$f":"AX52-L52","v":0},{"$f":"BA52-M52","v":0},null,null,null,null,null,null,null,null,null,null,0,0,-0.13610105607806725,-0.12279506763376233,-0.10982683767867428,null,0,0,-0.14572358004405606,-0.13748407267406482,-0.12987338017770841]
["Peak Demand (updated)","\\I",null,"Peak Demand (updated)",{"$f":"E54/E57","v":38.146825784451011},{"$f":"F54/F57","v":39.355048776045052},44.250885232058081,49.762539263198327,56.597397057000357,{"$f":"J54/J57","v":65.775129971221389},{"$f":"K54/K57","v":77.156090711579736},90.506348227859164,106.16649425240635,null,null,"\\I",null,"Peak Demand (updated)",{"$f":"S54/S57","v":38.146825784451011},39.357962394976347,44.223102645000736,49.831529313642207,{"$f":"W54/W57","v":56.718316212156935},{"$f":"X54/X57","v":65.84880404120058},77.284702773396859,90.706760751841344,106.45972975334938,null,"\\I",null,"Peak Demand (updated)",{"$f":"AF54/AF57","v":38.146825784451011},39.411967552415291,43.678251935341606,47.671799357054013,{"$f":"AJ54/AJ57","v":51.123100066408284},{"$f":"AK54/AK57","v":55.75744120809216},60.629865505444769,65.928094965114056,71.689387389946191,null,"\\I",null,"Peak Demand (updated)",{"$f":"AS54/AS57","v":38.146825784451011},39.415817975253645,43.665763862919484,47.358374938012162,50.209259763592613,54.013838753119721,{"$f":"AY54/AY57","v":58.280436727184416},{"$f":"AZ54/AZ57","v":62.884077693371573},67.851404989919359,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.048436509249252E-3,-4.5003155224941603E-2,-6.185248765577827E-2,-5.5153211634753049E-2,-2.3714682217505528E-2,null,0,0,-6.6791832603383089E-2,-6.2557500417435935E-2,-5.8698564738411771E-2]
[null,"ETRANS",null,null,36.659099578857422,37.820201873779297,42.525100708007813,47.821800231933594,54.390098571777344,63.20989990234375,74.147003173828125,86.976600646972656,102.0260009765625,null,null,"ETRANS",null,null,36.659099578857422,37.823001861572266,42.498401641845703,47.888099670410156,54.506301879882813,63.28070068359375,74.270599365234375,87.169197082519531,102.30780029296875,null,"ETRANS",null,null,36.659099578857422,37.874900817871094,41.974800109863281,45.812599182128906,49.129299163818359,53.582901000976563,58.265300750732422,63.356899261474609,68.893501281738281,null,"ETRANS",null,null,36.659099578857422,37.87860107421875,41.962799072265625,45.511398315429687,48.2510986328125,51.907299041748047,56.007499694824219,60.431598663330078,65.2052001953125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(DG37:DG53)","v":1.1655522938791245},{"$f":"-SUM(DH37:DH53)","v":1.28204677389952},1.8862279235867407,2.1018994054921558,2.0192393655417216,null,{"$f":"-SUM(DM37:DM53)","v":1.2380198512660849},{"$f":"-SUM(DN37:DN53)","v":1.2843666075683244},{"$f":"-SUM(DO37:DO53)","v":1.6648059708476477},{"$f":"-SUM(DP37:DP53)","v":1.9750793524387324},{"$f":"-SUM(DQ37:DQ53)","v":2.073555935093232}]
["Peak Demand Original",null,null,"Peak Demand Original",38.630000000000003,42.27,49.3,56.73,64.39,72,null,72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum diversity",null,null,null,{"$f":"LN(K187)","v":6.24222656107254},null,{"$f":"DG55","v":"Maximum diversity"},null,null,null,{"$f":"LN(AL187)","v":6.0024544880459247}]
["Total Incl. Imports","Total",null,null,{"$f":"SUM(E36:E52)","v":44.329999983310699},51.831199939828366,59.252899638842791,58.627400195226073,74.494800366461277,{"$f":"SUM(J36:J52)","v":90.693499453365803},{"$f":"SUM(K36:K52)","v":106.82219905406237},122.82220028340816,{"$f":"SUM(M36:M52)","v":133.02720127254725},null,null,"Total",null,null,{"$f":"SUM(S36:S52)","v":44.329999983310699},51.831199939828366,59.25169963343069,58.974600269924849,{"$f":"SUM(W36:W52)","v":67.660500265657902},{"$f":"SUM(X36:X52)","v":86.423199065029621},104.52669925242662,121.44799979031086,134.72199911624193,null,"Total",null,null,{"$f":"SUM(AF36:AF52)","v":44.329999983310699},51.831199939828366,59.572499624919146,60.885300144087523,{"$f":"SUM(AJ36:AJ52)","v":62.72369985235855},{"$f":"SUM(AK36:AK52)","v":72.917899921070784},85.255099815316498,92.110499784350395,94.651599742472172,null,"Total",null,null,{"$f":"SUM(AS36:AS52)","v":44.329999983310699},51.831199939828366,59.572499624919146,60.822600140701979,61.515699609648436,68.168399855028838,{"$f":"SUM(AY36:AY52)","v":79.602700275368989},{"$f":"SUM(AZ36:AZ52)","v":86.746400281786919},89.804399348795414]
[null,"1- T_losses",null,null,0.96099999999999997,{"$f":"$E$57","v":0.96099999999999997},{"$f":"$E$57","v":0.96099999999999997},0.96099999999999997,0.96099999999999997,0.96099999999999997,0.96099999999999997,0.96099999999999997,0.96099999999999997,null,null,null,null,null,{"$f":"E57","v":0.96099999999999997},{"$f":"F57","v":0.96099999999999997},{"$f":"G57","v":0.96099999999999997},{"$f":"H57","v":0.96099999999999997},{"$f":"G57","v":0.96099999999999997},{"$f":"J57","v":0.96099999999999997},{"$f":"I57","v":0.96099999999999997},{"$f":"L57","v":0.96099999999999997},{"$f":"M57","v":0.96099999999999997},null,null,null,null,{"$f":"E57","v":0.96099999999999997},{"$f":"F57","v":0.96099999999999997},0.96099999999999997,0.96099999999999997,0.96099999999999997,0.96099999999999997,0.96099999999999997,0.96099999999999997,0.96099999999999997,null,null,null,null,{"$f":"E57","v":0.96099999999999997},{"$f":"F57","v":0.96099999999999997},0.96099999999999997,0.96099999999999997,0.96099999999999997,0.96099999999999997,0.96099999999999997,0.96099999999999997,0.96099999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BW82","v":"Future 1 Focred"},null,null,null,null,null,{"$f":"BY82","v":"Future 2 Forced"}]
[null,"Reserve Margin",null,null,{"$f":"E56/E53-1","v":0.16208882578586681},{"$f":"F56/F53-1","v":0.317015263652205},0.33902179195087201,0.17814325923242658,0.31622308162751889,{"$f":"J56/J53-1","v":0.37884181290172969},{"$f":"K56/K53-1","v":0.38449470506973582},0.35705619206058858,0.25300550055162119,null,null,null,null,null,{"$f":"S56/S53-1","v":0.16208882578586681},{"$f":"T56/T53-1","v":0.31691776671965366},0.33983587965483664,0.18347963793636923,{"$f":"W56/W53-1","v":0.19292152490160897},{"$f":"X56/X53-1","v":0.31244903113131661},0.35248885615701786,0.33890791362919948,0.26547380336557147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,2025,2030,2035,2040,null,2020,2025,2030,2035,2040]
[null,"Total 2",null,null,{"$f":"SUMPRODUCT(E36:E52,$BC$36:$BC$52)","v":44.329999983310699},48.72554993806407,56.147249637078495,55.206400251016021,62.330700148642066,72.441399462521076,85.019099421799183,99.773110641539091,117.235030823946,null,null,null,null,null,{"$f":"SUMPRODUCT(S36:S52,$BC$36:$BC$52)","v":44.329999983310699},48.72554993806407,56.146049631666394,55.868950268160553,62.601450230181214,72.580799014866358,85.16129893809557,99.994599500298506,117.5124289110303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U168=0,0,(U168/U$187)*LN(U168/U$187))","v":-0.26863906346713157},{"$f":"IF(V168=0,0,(V168/V$187)*LN(V168/V$187))","v":-0.29590348431859198},{"$f":"IF(W168=0,0,(W168/W$187)*LN(W168/W$187))","v":-0.3650891131285956},{"$f":"IF(X168=0,0,(X168/X$187)*LN(X168/X$187))","v":-0.35623343904488275},{"$f":"IF(Y168=0,0,(Y168/Y$187)*LN(Y168/Y$187))","v":-0.24655623577244717},null,{"$f":"IF(AU168=0,0,(AU168/AU$187)*LN(AU168/AU$187))","v":-0.28395758725427844},{"$f":"IF(AV168=0,0,(AV168/AV$187)*LN(AV168/AV$187))","v":-0.30168800498950415},{"$f":"IF(AW168=0,0,(AW168/AW$187)*LN(AW168/AW$187))","v":-0.35243899605223827},{"$f":"IF(AX168=0,0,(AX168/AX$187)*LN(AX168/AX$187))","v":-0.36680065193789896},{"$f":"IF(AY168=0,0,(AY168/AY$187)*LN(AY168/AY$187))","v":-0.2868372211340926}]
[null,"Reserve Margin 2",null,null,{"$f":"E59/E53-1","v":0.16208882578586681},{"$f":"F59/F53-1","v":0.23810162745174202},0.26883901514363262,0.10939676850139524,0.10129976623956027,{"$f":"J59/J53-1","v":0.10134939291212919},{"$f":"K59/K53-1","v":0.10191040833850007},0.10238798266780003,0.10425640075506948,null,null,null,null,null,{"$f":"S59/S53-1","v":0.16208882578586681},0.23800997239337263,0.26960901143406102,0.12115664595638864,{"$f":"W59/W53-1","v":0.10372547019940082},{"$f":"X59/X53-1","v":0.10223412667379161},0.10191662621506525,0.10239411783061181,0.10382046979912785,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BF60+1","v":1},2,3,4,5,6,7,{"$f":"BK60+1","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.30742055739358842,-0.31567395046303165,-0.29997603537007905,-0.28179475971653301,-0.26025524566717351,null,-0.30926019570066221,-0.32245305368970678,-0.31710155161251763,-0.30789306320041809,-0.29802434973212388]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS61","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.6632029874609886E-2,-2.3862782539742007E-2,-2.0023567838937863E-2,-1.7896028543178497E-2,-6.0399925442084492E-3,null,-3.5873972065495342E-2,-2.4953322795377989E-2,-2.2338059181716548E-2,-2.1048696288132166E-2,-7.680016891002942E-3]
[null,"Retiring Coal Capacity",null,null,null,null,{"$f":"F36-G36","v":0.48670008778572083},{"$f":"G36-H36","v":4.4899992346763611},{"$f":"H36-I36","v":9.3900001049041748},{"$f":"G36-J36","v":19.259999364614487},{"$f":"J36-K36","v":8.9200003147125244},{"$f":"I36-L36","v":18.820000350475311},{"$f":"L36-M36","v":3.8400000333786011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(BE62,E$25:BA$25,)","v":1},{"$f":"BE27","v":"Best"},{"$f":"OFFSET($D$187,0,$BD62+BF$25)","v":265.42480628316599},269.15263820737084,301.75530626917157,337.57863864208866,377.68194660269523,438.53716712428854,514.00169395012199,602.52416536298472,706.36330327536496,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.2389878949541984E-2,-2.9468518354957337E-2,-3.414234523094109E-2,-3.0609582125862206E-2,-2.6913875743815131E-2,null,-3.0894062796356443E-2,-3.9297355357659235E-2,-3.7966546151993741E-2,-3.5838150435928459E-2,-3.3740620728306241E-2]
["Capacity Share Detailed","Cumulative Retiring Coal Capacity",null,null,null,null,{"$f":"G62","v":0.48670008778572083},{"$f":"G63+H62","v":4.9766993224620819},{"$f":"H63+I62","v":14.366699427366257},{"$f":"G63+J62","v":19.746699452400208},{"$f":"J63+K62","v":28.666699767112732},{"$f":"I63+L62","v":33.186699777841568},{"$f":"L63+M62","v":37.026699811220169},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(BE63,E$25:BA$25,)","v":15},{"$f":"BE28","v":"Best Forced"},265.42475073908764,269.17291814234989,301.56119624113973,339.17219382788346,383.12880919195277,439.02591647253655,514.85496795202675,603.85313678283012,708.30744422247835,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,{"$f":"E35","v":2010},{"$f":"F35","v":2015},2020,2025,2030,{"$f":"J35","v":2035},{"$f":"K35","v":2040},2045,2050,null,null,null,null,null,{"$f":"S35","v":2010},{"$f":"T35","v":2015},2020,2025,{"$f":"W35","v":2030},{"$f":"X35","v":2035},2040,2045,2050,null,null,null,null,{"$f":"AF35","v":2010},{"$f":"AG35","v":2015},2020,2025,{"$f":"AJ35","v":2030},{"$f":"AK35","v":2035},2040,2045,2050,null,null,null,null,{"$f":"AS35","v":2010},{"$f":"AT35","v":2015},2020,2025,2030,2035,{"$f":"AY35","v":2040},{"$f":"AZ35","v":2045},2050,null,null,{"$f":"MATCH(BE64,E$25:BA$25,)","v":28},{"$f":"BE29","v":"Worst"},265.42480628316599,269.54355386234562,297.36969445065671,323.14328025395895,341.38322522821699,372.11194409455248,404.42022086932809,439.55180507006946,477.75335923872052,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,0,0,0,-1.944778206614396E-3,-2.2889337592193117E-2]
[{"$f":"A36","v":"Existing Coal"},null,null,{"$f":"D36","v":"Existing Coal"},{"$f":"E36/E$56","v":0.81209113228838126},{"$f":"F36/F$56","v":0.71437087804652477},0.6166786764217852,0.54667272268654787,0.304182308998519,{"$f":"J36/J$56","v":0.19053185137822654},7.826088695175118E-2,3.1264706417226916E-2,0,null,null,null,null,{"$f":"R36","v":"Existing Coal"},{"$f":"S36/S$56","v":0.81209113228838126},{"$f":"T36/T$56","v":0.71437087804652477},0.61669116581455896,0.54345430646526238,{"$f":"W36/W$56","v":0.33490737276377092},0.1999463170278796,7.9979566023781784E-2,3.1618470785921969E-2,0,null,null,null,{"$f":"AE36","v":"Existing Coal"},{"$f":"AF36/AF$56","v":0.81209113228838126},{"$f":"AG36/AG$56","v":0.71437087804652477},0.61337026234416703,0.52639964676055573,{"$f":"AJ36/AJ$56","v":0.36126696029079741},0.23697885399229157,9.8058650593539298E-2,4.1689058710666319E-2,0,null,null,null,{"$f":"AR36","v":"Existing Coal"},{"$f":"AS36/AS$56","v":0.81209113228838126},{"$f":"AT36/AT$56","v":0.71437087804652477},0.61337026234416703,0.52694229471637621,0.36836125619385468,0.25348989261254018,{"$f":"AY36/AY$56","v":0.10502156352972644},4.4266966939316775E-2,0,null,null,{"$f":"MATCH(BE65,E$25:BA$25,)","v":41},{"$f":"BE30","v":"Worst Forced"},265.42475073908764,269.5702779296779,297.28444334491445,321.06533388099507,335.32350083357102,360.55105484410888,388.84197227964057,419.36744490647271,452.30436165700661,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.303854218757391E-2,-1.1813972527700767E-2,-5.1664566335752116E-2,-7.6375449723655481E-2,-9.2403457455123697E-2,null,0,0,0,0,0]
[{"$f":"A37","v":"New Coal"},null,null,{"$f":"D37","v":"New Coal"},{"$f":"E37/E$56","v":0},1.3929833839448128E-2,0.1218505732917522,0.14778072247182147,0.1163034133238081,9.5530546397651211E-2,8.1106732815997312E-2,6.231121191345397E-2,6.735615173996759E-2,null,null,null,null,{"$f":"R37","v":"New Coal"},{"$f":"S37/S$56","v":0},1.3929833839448128E-2,0.12185304109180388,0.14691069575444801,0.12805107150371839,0.10025085453011109,8.2887909208459759E-2,6.3016271678001778E-2,6.0483811581065194E-2,null,null,null,{"$f":"AE37","v":"New Coal"},{"$f":"AF37/AF$56","v":0},1.3929833839448128E-2,0.12119685820890967,0.14230035060994053,0.13812959978267819,0.11881855575754886,0.10162441397949765,8.3087163433635106E-2,1.7074196344826632E-2,null,null,null,{"$f":"AR37","v":"New Coal"},{"$f":"AS37/AS$56","v":0},1.3929833839448128E-2,0.12119685820890967,0.14244704332686428,0.14084208766986389,0.12709700647104111,0.10884052334310032,8.8224988295485293E-2,1.7995777601919779E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13698080507261864,-0.19604573886855842,-0.33896164462643402,-0.33228107007940133,-0.36343591870636016,null,-0.13831720751472881,-0.13123687822581789,-0.12736775850198578,-0.31036236079596485,-0.31951151203948286]
["OCGT diesel",null,null,"OCGT diesel",{"$f":"E38/E$56","v":5.5492895083986242E-2},5.3925049964816195E-2,5.8478151356278041E-2,5.8078647172833758E-2,4.1680760060968179E-2,3.423619022949681E-2,9.408156770139146E-3,4.3640320081763566E-3,0,null,null,null,null,"OCGT diesel",{"$f":"S38/S$56","v":5.5492895083986242E-2},5.3925049964816195E-2,5.8479335695268336E-2,5.7736721826252051E-2,4.5890880021178117E-2,3.5927851936235572E-2,9.6147683072303359E-3,4.4134116187741664E-3,0,null,null,null,"OCGT diesel",{"$f":"AF38/AF$56","v":5.5492895083986242E-2},5.3925049964816195E-2,5.8164422429727851E-2,5.5924830501631585E-2,4.9502818028478307E-2,4.2582135569252152E-2,1.1788151059686816E-2,5.8190978727324962E-3,0,null,null,null,"OCGT diesel",{"$f":"AS38/AS$56","v":5.5492895083986242E-2},5.3925049964816195E-2,5.8164422429727851E-2,5.5982481556563088E-2,5.0474918103299807E-2,4.5548962664042035E-2,1.2625199795422013E-2,6.1789309021503891E-3,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.2332387612091086E-2,-1.2410679137749774E-2,-1.1323943696324553E-2,-0.25604937753422158,-0.33445977723647707,null,-1.3964486732440573E-2,-1.3135377123763921E-2,-1.2665729845357635E-2,-7.920003484224189E-2,-0.30615936255456755]
["Inland Gas Plants",null,null,"Inland Gas Plants",{"$f":"E39/E$56","v":5.8651024263735915E-3},7.5244251753315032E-3,6.581956124881755E-3,6.6521794313956677E-3,5.2352645255288087E-3,4.3001977875539088E-3,3.6509263912223671E-3,2.9799172773131159E-3,2.9317311193809903E-3,null,null,null,null,"Inland Gas Plants",{"$f":"S39/S$56","v":5.8651024263735915E-3},7.5244251753315032E-3,6.582089427099598E-3,6.6130161783185962E-3,5.7640718611836157E-3,4.5126770348020507E-3,3.7311040000704058E-3,3.0136354431037687E-3,2.8948500486426294E-3,null,null,null,"Inland Gas Plants",{"$f":"AF39/AF$56","v":5.8651024263735915E-3},7.5244251753315032E-3,6.5466446456067199E-3,6.4054867886326342E-3,6.2177452320714846E-3,5.3484807724445797E-3,3.9587075341131787E-3,3.664077458602671E-3,3.5657084178052313E-3,null,null,null,"Inland Gas Plants",{"$f":"AS39/AS$56","v":5.8651024263735915E-3},7.5244251753315032E-3,6.5466446456067199E-3,6.4120899927443339E-3,6.3398447578366752E-3,5.7211257198978337E-3,4.2398059964417461E-3,3.8906514260433839E-3,3.7581678448695231E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.9277239672103922E-2,-4.5893350032726897E-2,-6.0344594191159492E-2,-0.12675807107905102,-0.14885402003785134,null,-5.1144884111418251E-2,-4.8171825232801647E-2,-4.6564229240751993E-2,-0.10257772729033507,-0.14634412251755016]
["Gas from N Moz",null,null,"Gas from N Moz",{"$f":"E40/E$56","v":0},0,0,0,0,0,0,0,0,null,null,null,null,"Gas from N Moz",{"$f":"S40/S$56","v":0},0,0,0,0,0,0,0,0,null,null,null,"Gas from N Moz",{"$f":"AF40/AF$56","v":0},0,0,0,0,0,0,0,0,null,null,null,"Gas from N Moz",{"$f":"AS40/AS$56","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.3948726373732154E-2,-6.1728042156082394E-2,-9.4467316311001095E-2,-0.15691088968922054,-0.16798838204897862,null,-7.8079357636717181E-2,-7.4148208569520938E-2,-0.15125188060016867,-0.13205114865952786,-0.18407453609040103]
["Gas Domestic Shale",null,null,"Gas Domestic Shale",{"$f":"E41/E$56","v":0},0,0,0,0,0,0,0,0,null,null,null,null,"Gas Domestic Shale",{"$f":"S41/S$56","v":0},0,0,0,0,0,0,0,0,null,null,null,"Gas Domestic Shale",{"$f":"AF41/AF$56","v":0},0,0,0,8.6283172618992106E-3,1.4683638044421158E-2,7.9866190175235927E-2,0.21918456087958377,0.37895185836950246,null,null,null,"Gas Domestic Shale",{"$f":"AS41/AS$56","v":0},0,0,0,0,2.8062856855598541E-3,4.6601433857628577E-2,0.18557657327870758,0.34241862610583118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.827611490547097E-2,-7.6441528379832396E-2,-7.6451903161319335E-2,-6.9022333694986934E-2,-6.1155556911682701E-2,null,-9.000193980459284E-2,-8.7141494417072488E-2,-8.4398765625613839E-2,-7.9987941865620041E-2,-7.5611388993613013E-2]
["Coastal Gas",null,null,"Coastal Gas",{"$f":"E42/E$56","v":0},0,8.1481245611473695E-3,1.4201550721129264E-2,0.1161960310618695,0.12312128087733511,0.14839424862319339,0.284180708327475,0.38580831185850961,null,null,null,null,"Coastal Gas",{"$f":"S42/S$56","v":0},0,8.1482895824654469E-3,8.1865753164361427E-3,8.469638648425952E-2,0.11994117181738062,0.14727911648079128,0.28306105685007954,0.38095485734249462,null,null,null,"Coastal Gas",{"$f":"AF42/AF$56","v":0},0,0,0,0,0,0,0,0,null,null,null,"Coastal Gas",{"$f":"AS42/AS$56","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.9417396558817929E-2,-6.3501293585419727E-2,-5.7851056545574014E-2,-2.202582172131564E-2,-1.9323446902366977E-2,null,-7.0168732356341745E-2,-6.6204259625866693E-2,-2.7431038622621098E-2,-2.5863502179568246E-2,-2.4322401537775894E-2]
["Nuclear",null,null,"Nuclear",{"$f":"E43/E$56","v":4.1958042296534291E-2},3.5885721659240324E-2,3.1390869065347916E-2,3.1725780234351436E-2,8.137749105167745E-2,9.758803196205254E-2,0.16630719374813668,0.15555250483410543,0.16767472776648024,null,null,null,null,"Nuclear",{"$f":"S43/S$56","v":4.1958042296534291E-2},3.5885721659240324E-2,3.1391504814415064E-2,5.8669325816718784E-2,0.1693750467522265,0.14286788495918143,0.19682243653461598,0.18043278124178877,0.18640756074544598,null,null,null,"Nuclear",{"$f":"AF43/AF$56","v":4.1958042296534291E-2},3.5885721659240324E-2,3.1222460464409952E-2,3.0549246039739471E-2,2.9653863191795988E-2,2.5508140200395955E-2,2.1816876859382394E-2,0,0,null,null,null,"Nuclear",{"$f":"AS43/AS$56","v":4.1958042296534291E-2},3.5885721659240324E-2,3.1222460464409952E-2,3.0580738245361828E-2,3.0236184032821807E-2,0.14464179935679883,0.14396497048631959,0.11066742078386071,0.10689899883616888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.9354124205610944E-4,-8.9474478899223976E-4,-2.9521194487509662E-2,-2.6441896153680665E-2,-2.3129622106472139E-2,null,-1.0070146979881415E-3,-9.395944479589208E-4,-9.0389683092833293E-4,-8.4661750982561622E-4,-5.5081930885635501E-4]
["Solar Thermal",null,null,"Solar Thermal",{"$f":"E44/E$56","v":0},9.6466994403185391E-4,3.3753622894283431E-3,3.41137424334429E-3,1.3323077814442436E-2,0.12120493322532841,0.1965181369706902,0.18655014717766238,0.18591310941692479,null,null,null,null,"Solar Thermal",{"$f":"S44/S$56","v":0},9.6466994403185391E-4,3.375430649543583E-3,3.3912905227816495E-3,2.9559344402563521E-3,0.10163937150902878,0.17970527885327076,0.17047625046813344,0.16763408932421611,null,null,null,"Solar Thermal",{"$f":"AF44/AF$56","v":0},9.6466994403185391E-4,3.3572538375840175E-3,3.2848651892480474E-3,3.1885874629685416E-3,0.139288161112472,0.23642691447025888,0.23967517534062494,0.25310296132754267,null,null,null,"Solar Thermal",{"$f":"AS44/AS$56","v":0},9.6466994403185391E-4,3.3572538375840175E-3,3.288251447941534E-3,3.2512026076163365E-3,1.8829839778555815E-2,0.14174896087943564,0.15220919829154544,0.1679605916149676,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.10272342176136454,-0.11564052197228188,-0.13384489914274511,-0.12183360221760493,-0.10890781116908482,null,-0.13561465252928614,-0.1774255412669751,-0.26628103300110717,-0.24305208765528535,-0.2298816830200458]
["Solar PV",null,null,"Solar PV",{"$f":"E45/E$56","v":0},2.7956134579863876E-2,2.4454499438602888E-2,2.4715406041007835E-2,6.3791029272751709E-2,0.1075281034431714,0.12453497259994178,0.11645369973228988,9.2642709466104062E-2,null,null,null,null,"Solar PV",{"$f":"S45/S$56","v":0},2.7956134579863876E-2,2.445499470763075E-2,2.4569899487603949E-2,3.4206072207118583E-2,8.4634684612538799E-2,0.10394856426195635,9.7699429672102989E-2,8.3966245191336775E-2,null,null,null,"Solar PV",{"$f":"AF45/AF$56","v":0},2.7956134579863876E-2,2.4323303706859371E-2,2.3798847957135091E-2,2.3101315840175024E-2,8.8441931113279956E-2,0.11729503597629301,0.11942178172687436,0.1145907730965896,null,null,null,"Solar PV",{"$f":"AS45/AS$56","v":0},2.7956134579863876E-2,2.4323303706859371E-2,2.3823381401019972E-2,2.3554962556687004E-2,6.5264842525362257E-2,0.10049910332596336,0.10375070286218689,0.10621417103527751,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-0.10861971108274211,-0.12269978213099361,-0.10969759556006432,null,0,0,-0.14748205691417138,-0.14045881009144032,-0.13342181772821615]
["Wind",null,null,"Wind",{"$f":"E46/E$56","v":0},3.7602833876435399E-2,3.2892905036431705E-2,3.957193949445692E-2,0.11705515316683349,0.1102614857765187,9.3613500644552664E-2,8.3774757230847444E-2,3.0671923237308319E-2,null,null,null,null,"Wind",{"$f":"S46/S$56","v":0},3.7602833876435399E-2,3.2893571205745119E-2,3.3048125668222655E-2,4.7723562179921714E-2,8.8865025958594343E-2,9.5669336844268968E-2,9.2879256890731357E-2,5.1500124731248896E-2,null,null,null,"Wind",{"$f":"AF46/AF$56","v":0},3.7602833876435399E-2,3.2716438175751962E-2,3.2011010807884446E-2,9.2293663287699002E-2,8.0598865260880143E-2,0.11729503597629301,0.10856525611534032,5.8623414783319318E-2,null,null,null,"Wind",{"$f":"AS46/AS$56","v":0},3.7602833876435399E-2,3.2716438175751962E-2,3.2044009898376899E-2,9.0204611531502762E-2,7.1587423568970812E-2,0.10954402597981953,0.11527855873576322,7.1265997454202423E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.0224193825114402E-3,-2.77402849044165E-2,-4.41223431281903E-2,-5.5105844315051403E-2,-8.1261653997707628E-3,null,0,0,-3.3105923797184841E-2,-6.4079230772542073E-2,-6.0491252391025888E-2]
["Hydro domestic",null,null,"Hydro domestic",{"$f":"E47/E$56","v":1.5113918721893554E-2},2.2573276675970678E-2,1.9745869380581604E-2,1.9956539310855739E-2,1.5705794376704618E-2,1.2900594019871396E-2,1.0952779731647046E-2,9.5259652895776509E-3,8.7951938062065561E-3,null,null,null,null,"Hydro domestic",{"$f":"S47/S$56","v":1.5113918721893554E-2},2.2573276675970678E-2,1.9746269287255501E-2,1.9839049545639108E-2,1.7292216464487944E-2,1.3538031794089541E-2,1.11933125704449E-2,9.6337528712650174E-3,8.6845505883548502E-3,null,null,null,"Hydro domestic",{"$f":"AF47/AF$56","v":1.5113918721893554E-2},2.2573276675970678E-2,1.9639934937359757E-2,1.9216461344864003E-2,1.8653236646487555E-2,1.6045443134755043E-2,1.3723519404983493E-2,1.2702135146682636E-2,1.2361122473076351E-2,null,null,null,"Hydro domestic",{"$f":"AS47/AS$56","v":1.5113918721893554E-2},2.2573276675970678E-2,1.9639934937359757E-2,1.9236270958208283E-2,1.9019535242443895E-2,1.7163378034067037E-2,1.4697994071079608E-2,1.3487591564476147E-2,1.3028315151299926E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(DG59:DG75)","v":1.1660921244532128},{"$f":"-SUM(DH59:DH75)","v":1.277018892030084},{"$f":"-SUM(DI59:DI75)","v":1.7264042342773054},{"$f":"-SUM(DJ59:DJ75)","v":2.05203794776964},{"$f":"-SUM(DK59:DK75)","v":1.9772471032618768},null,{"$f":"-SUM(DM59:DM75)","v":1.2382840932003061},{"$f":"-SUM(DN59:DN75)","v":1.2867949157420258},{"$f":"-SUM(DO59:DO75)","v":1.6272974659783568},{"$f":"-SUM(DP59:DP75)","v":1.9120048017313436},{"$f":"-SUM(DQ59:DQ75)","v":2.1295404422592532}]
["Pumped Storage",null,null,"Pumped Storage",{"$f":"E48/E$56","v":3.5641778558767892E-2},5.6182377862408497E-2,4.9145275215738846E-2,4.9669609267760109E-2,3.9089977364279369E-2,3.2108145320589594E-2,2.726025195013752E-2,1.0844945083971722E-2,1.001298985789474E-2,null,null,null,null,"Pumped Storage",{"$f":"S48/S$56","v":3.5641778558767892E-2},5.6182377862408497E-2,4.9146270539022451E-2,4.937719029469214E-2,4.3038405696794874E-2,3.3694657124302134E-2,2.7858911463846676E-2,1.0967657099877612E-2,9.8870268100523847E-3,null,null,null,"Pumped Storage",{"$f":"AF48/AF$56","v":3.5641778558767892E-2},5.6182377862408497E-2,4.8881616155374383E-2,4.782763742956208E-2,4.6425833726898437E-2,3.9935325389699183E-2,3.4156315181022481E-2,1.4460892300927944E-2,1.4072662488433791E-2,null,null,null,"Pumped Storage",{"$f":"AS48/AS$56","v":3.5641778558767892E-2},5.6182377862408497E-2,4.8881616155374383E-2,4.7876941356421815E-2,4.7337510238195338E-2,4.271774115681639E-2,3.6581674365417545E-2,1.5355104221492421E-2,1.4832235690288645E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DG55","v":"Maximum diversity"},null,null,null,{"$f":"LN(Y187)","v":6.243885245375477},null,{"$f":"DM55","v":"Maximum diversity"},null,null,null,{"$f":"LN(AY187)","v":5.9631730201538726}]
["Biomass",null,null,"Biomass",{"$f":"E49/E$56","v":0},1.4470048621426478E-4,1.2657608113823628E-4,7.0581332238249953E-3,6.7118778430220183E-3,5.5130742888259351E-3,4.6572716793856928E-3,4.0709252793572053E-3,3.7586297780977575E-3,null,null,null,null,"Biomass",{"$f":"S49/S$56","v":0},1.4470048621426478E-4,1.2657864464246229E-4,1.271733898667338E-4,7.3898359905237429E-3,5.7854835901616211E-3,4.7595495308117288E-3,4.1169883477973103E-3,3.7113463523398725E-3,null,null,null,"Biomass",{"$f":"AF49/AF$56","v":0},1.4470048621426478E-4,1.2589701421937129E-4,1.231824400078982E-4,1.1957202540691515E-4,1.0285540094380437E-4,5.8647516677272326E-5,0,0,null,null,null,"Biomass",{"$f":"AS49/AS$56","v":0},1.4470048621426478E-4,1.2589701421937129E-4,1.2330942470417338E-4,1.2192009324373511E-4,1.1002165003596833E-4,6.281193817477084E-5,0,0]
["Imported Electricity (Hydro)",null,null,"Imported Electricity (Hydro)",{"$f":"E50/E$56","v":3.3837130624063121E-2},2.8940097889714553E-2,2.5315216793486445E-2,3.8377960015226982E-2,4.0271267358176432E-2,3.3078445979409239E-2,2.8084050402608279E-2,2.4425551858127774E-2,2.255177883661039E-2,null,null,null,null,"Imported Electricity (Hydro)",{"$f":"S50/S$56","v":3.3837130624063121E-2},2.8940097889714553E-2,2.5315729494343107E-2,3.8152017686448769E-2,4.4339016273493868E-2,3.4712901799600994E-2,2.8700801267118322E-2,2.4701930270827583E-2,2.2268078279949345E-2,null,null,null,"Imported Electricity (Hydro)",{"$f":"AF50/AF$56","v":3.3837130624063121E-2},2.8940097889714553E-2,4.0454908080029925E-2,0.11215843413079844,0.17640859622756377,0.15174600273911912,0.12978695544457905,0.12012745416710428,0.11690240705132554,null,null,null,"Imported Electricity (Hydro)",{"$f":"AS50/AS$56","v":3.3837130624063121E-2},2.8940097889714553E-2,4.0454908080029925E-2,0.11124318767541758,0.17987277900385173,0.16231860898429681,0.13900282029223324,0.12755572340996385,0.12321222480624544,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security of primary resource supply (2040)"]
["Imported Electricity (Coal)",null,null,"Imported Electricity (Coal)",{"$f":"E51/E$56","v":0},0,0,0,2.9532263149391433E-2,2.425752739660185E-2,2.0594970588185543E-2,1.7912071617405392E-2,1.6537971382081001E-2,null,null,null,null,"Imported Electricity (Coal)",{"$f":"S51/S$56","v":0},0,0,0,2.3861780209023759E-2,2.5456128348457844E-2,2.1047254561926122E-2,1.8114749122934769E-2,1.6329924304237006E-2,null,null,null,"Imported Electricity (Coal)",{"$f":"AF51/AF$56","v":0},0,0,0,3.5074462330222232E-2,3.0170918938492233E-2,2.5804908474090778E-2,2.3884356863054353E-2,2.3243136446393618E-2,null,null,null,"Imported Electricity (Coal)",{"$f":"AS51/AS$56","v":0},0,0,0,3.576322892601317E-2,3.2273018764741035E-2,2.763725401366126E-2,2.5361283471558912E-2,2.4497686790811161E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best",null,"Worst"]
["Imported Electricity (Gas)",null,null,"Imported Electricity (Gas)",{"$f":"E52/E$56","v":0},0,1.8159449433994431E-3,1.2127435685443628E-2,9.5442906320274221E-3,7.8395919173673799E-3,6.6559201324111906E-3,5.7888559530098003E-3,5.3447717344339719E-3,null,null,null,null,"Imported Electricity (Gas)",{"$f":"S52/S$56","v":0},0,1.7957290462057404E-3,9.9246120473089738E-3,1.0508347152042092E-2,8.226957957635582E-3,6.8020900914066056E-3,5.854357638659876E-3,5.2775347006163301E-3,null,null,null,"Imported Electricity (Gas)",{"$f":"AF52/AF$56","v":0},0,0,0,1.1335428664857917E-2,9.7506925740042417E-3,8.3396773543467813E-3,7.718989984170822E-3,7.5117592011847284E-3,null,null,null,"Imported Electricity (Gas)",{"$f":"AS52/AS$56","v":0},0,0,0,4.61995904276919E-3,1.043005302727402E-2,8.9318581255763019E-3,8.1963058174489966E-3,7.9172070681179426E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,null,2030,null,null,null,null,2040,null,null,null,null,null,{"$f":"BT81","v":2010},null,{"$f":"BV81","v":2030},null,null,{"$f":"CA81","v":2040},null,null,null,{"$f":"CG81","v":2010},null,{"$f":"BV81","v":2030},null,null,{"$f":"CA81","v":2040},null,null,null,null,null,null,null,null,null,null,null,"Resource composition",null,"Opt.","Forced","Opt.","Forced","Reserve to prod. Ratio",null,"Abs.","Rel."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C16","v":"Best"},null,"Future 1 Free","Future 1 Focred","Future 2 Free","Future 2 Forced",null,{"$f":"BV82","v":"Future 1 Free"},{"$f":"BW82","v":"Future 1 Focred"},{"$f":"BX82","v":"Future 2 Free"},{"$f":"BY82","v":"Future 2 Forced"},null,null,null,null,{"$f":"BV82","v":"Future 1 Free"},{"$f":"BW82","v":"Future 1 Focred"},null,{"$f":"CA82","v":"Future 1 Free"},{"$f":"CB82","v":"Future 1 Focred"},null,null,null,null,{"$f":"BX82","v":"Future 2 Free"},{"$f":"BY82","v":"Future 2 Forced"},null,{"$f":"CC82","v":"Future 2 Free"},{"$f":"CD82","v":"Future 2 Forced"},null,null,null,null,null,null,null,null,null,null,"Coal",null,{"$f":"SUM(K168,K169,K171,K183)/K187","v":0.27582231737564034},null,null,null,"Coal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Existing Coal",{"$f":"E36","v":35.99999988079071},null,{"$f":"I36","v":22.660000383853912},{"$f":"W36","v":22.660000383853912},{"$f":"AJ36","v":22.660000383853912},{"$f":"AW36","v":22.660000383853912},null,{"$f":"K36","v":8.3600000441074371},{"$f":"Y36","v":8.3600000441074371},{"$f":"AL36","v":8.3600000441074371},{"$f":"AY36","v":8.3600000441074371},null,{"$f":"BS83","v":"Existing Coal"},{"$f":"BT83","v":35.99999988079071},null,{"$f":"BV83","v":22.660000383853912},{"$f":"BW83","v":22.660000383853912},null,{"$f":"CA83","v":8.3600000441074371},{"$f":"CB83","v":8.3600000441074371},null,{"$f":"CF83","v":"Existing Coal"},35.99999988079071,null,{"$f":"BX83","v":22.660000383853912},{"$f":"BY83","v":22.660000383853912},null,{"$f":"CC83","v":8.3600000441074371},{"$f":"CD83","v":8.3600000441074371},null,null,null,null,null,null,null,null,null,null,"Crude oil",null,{"$f":"K169/K187","v":0.12550947586088942},null,null,null,"Crude oil"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Coal",{"$f":"E37","v":0},null,{"$f":"I37","v":8.6639995574951172},{"$f":"W37","v":8.6639995574951172},{"$f":"AJ37","v":8.6639995574951172},{"$f":"AW37","v":8.6639995574951172},null,{"$f":"K37","v":8.6639995574951172},{"$f":"Y37","v":8.6639995574951172},{"$f":"AL37","v":8.6639995574951172},{"$f":"AY37","v":8.6639995574951172},null,{"$f":"BS84","v":"New Coal"},0,null,8.6639995574951172,8.6639995574951172,null,8.6639995574951172,8.6639995574951172,null,"New Coal",0,null,8.6639995574951172,8.6639995574951172,null,8.6639995574951172,8.6639995574951172,null,null,null,null,null,null,null,null,null,null,"Natural gas",null,null,null,null,null,"Natural gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OCGT diesel",2.4600000381469727,null,3.1049998998641968,3.1049998998641968,3.1049998998641968,3.1049998998641968,null,1.0049999952316284,1.0049999952316284,1.0049999952316284,1.0049999952316284,null,"OCGT diesel",2.4600000381469727,null,3.1049998998641968,3.1049998998641968,null,1.0049999952316284,1.0049999952316284,null,"OCGT diesel",2.4600000381469727,null,3.1049998998641968,3.1049998998641968,null,1.0049999952316284,1.0049999952316284,null,null,null,null,null,null,null,null,null,null,"Uranium",null,null,null,null,null,"Uranium"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inland Gas Plants",0.25999999046325684,null,0.38999998569488525,0.38999998569488525,0.38999998569488525,0.38999998569488525,null,0.38999998569488525,0.38999998569488525,0.33750000596046448,0.33750000596046448,null,"Inland Gas Plants",0.25999999046325684,null,0.38999998569488525,0.38999998569488525,null,0.38999998569488525,0.38999998569488525,null,"Inland Gas Plants",0.25999999046325684,null,0.38999998569488525,0.38999998569488525,null,0.33750000596046448,0.33750000596046448,null,null,null,null,null,null,null,null,null,null,"Biomass",null,null,null,null,null,"Biomass"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas from N Moz",0,null,0,0,0,0,null,0,0,0,0,null,"Gas from N Moz",0,null,0,0,null,0,0,null,"Gas from N Moz",0,null,0,0,null,0,0,null,null,null,null,null,null,null,null,null,null,"Wind, solar",null,null,null,null,null,"Wind, solar"]
["Capacity Share (aggregated)",null,null,null,{"$f":"E64","v":2010},{"$f":"F64","v":2015},2020,2025,2030,{"$f":"J64","v":2035},{"$f":"K64","v":2040},2045,2050,null,null,null,null,null,{"$f":"S64","v":2010},{"$f":"T64","v":2015},2020,2025,{"$f":"W64","v":2030},{"$f":"X64","v":2035},2040,2045,2050,null,null,null,null,{"$f":"AF64","v":2010},{"$f":"AG64","v":2015},2020,2025,{"$f":"AJ64","v":2030},{"$f":"AK64","v":2035},2040,2045,2050,null,null,null,null,{"$f":"AS64","v":2010},{"$f":"AT64","v":2015},2020,2025,2030,2035,{"$f":"AY64","v":2040},{"$f":"AZ64","v":2045},2050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Domestic Shale",0,null,0,0,0.54119998216629028,0,null,0,0,6.8090000152587891,3.7095999717712402,null,"Gas Domestic Shale",0,null,0,0,null,0,0,null,"Gas Domestic Shale",0,null,0.54119998216629028,0,null,6.8090000152587891,3.7095999717712402,null,null,null,null,null,null,null,null,null,null,"Other*",null,null,null,null,null,"Average*"]
["Coal",null,null,{"$f":"$A89","v":"Coal"},{"$f":"(E36+E37)/E56","v":0.81209113228838126},{"$f":"(F36+F37)/F56","v":0.7283007118859729},0.73852924971353739,0.69445344515836938,0.42048572232232712,{"$f":"(J36+J37)/J56","v":0.28606239777587772},{"$f":"(K36+K37)/K56","v":0.15936761976774849},9.3575918330680893E-2,6.735615173996759E-2,null,null,null,null,{"$f":"$A89","v":"Coal"},{"$f":"(S36+S37)/S56","v":0.81209113228838126},{"$f":"(T36+T37)/T56","v":0.7283007118859729},0.7385442069063628,0.69036500221971042,{"$f":"(W36+W37)/W56","v":0.46295844426748933},{"$f":"(X36+X37)/X56","v":0.30019717155799069},0.16286747523224154,9.4634742463923754E-2,6.0483811581065194E-2,null,null,null,{"$f":"$A89","v":"Coal"},{"$f":"(AF36+AF37)/AF56","v":0.81209113228838126},{"$f":"(AG36+AG37)/AG56","v":0.7283007118859729},0.73456712055307671,0.66869999737049635,{"$f":"(AJ36+AJ37)/AJ56","v":0.4993965600734756},{"$f":"(AK36+AK37)/AK56","v":0.35579740974984042},0.19968306457303694,0.12477622214430142,1.7074196344826632E-2,null,null,null,{"$f":"$A89","v":"Coal"},{"$f":"(AS36+AS37)/AS56","v":0.81209113228838126},{"$f":"(AT36+AT37)/AT56","v":0.7283007118859729},0.73456712055307671,0.66938933804324052,0.50920334386371857,0.38058689908358129,{"$f":"(AY36+AY37)/AY56","v":0.21386208687282676},{"$f":"(AZ36+AZ37)/AZ56","v":0.13249195523480206},1.7995777601919779E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LNG",0,null,8.6560001373291016,5.7305998802185059,0,0,null,15.851799964904785,15.394599914550781,0,0,null,"LNG",0,null,8.6560001373291016,5.7305998802185059,null,15.851799964904785,15.394599914550781,null,"LNG",0,null,0,0,null,0,0]
["Gas and diesel",null,null,{"$f":"$A90","v":"Gas and diesel"},{"$f":"SUM(E38:E42)/E56","v":6.1357997510359835E-2},{"$f":"SUM(F38:F42)/F56","v":6.1449475140147702E-2},7.320823204230717E-2,7.8932377325358682E-2,0.16311205564836648,{"$f":"SUM(J38:J42)/J56","v":0.16165766889438582},{"$f":"SUM(K38:K42)/K56","v":0.1614533317845549},0.29152465761296442,0.38874004297789061,null,null,null,null,{"$f":"$A90","v":"Gas and diesel"},{"$f":"SUM(S38:S42)/S56","v":6.1357997510359835E-2},{"$f":"SUM(T38:T42)/T56","v":6.1449475140147702E-2},7.3209714704833381E-2,7.2536313321006782E-2,{"$f":"SUM(W38:W42)/W56","v":0.13635133836662125},{"$f":"SUM(X38:X42)/X56","v":0.16038170078841824},0.16062498878809203,0.29048810391195751,0.38384970739113727,null,null,null,{"$f":"$A90","v":"Gas and diesel"},{"$f":"SUM(AF38:AF42)/AF56","v":6.1357997510359835E-2},{"$f":"SUM(AG38:AG42)/AG56","v":6.1449475140147702E-2},6.4711067075334569E-2,6.2330317290264226E-2,{"$f":"SUM(AJ38:AJ42)/AJ56","v":6.4348880522448998E-2},{"$f":"SUM(AK38:AK42)/AK56","v":6.2614254386117896E-2},9.5613048769035924E-2,0.22866773621091893,0.38251756678730769,null,null,null,{"$f":"$A90","v":"Gas and diesel"},{"$f":"SUM(AS38:AS42)/AS56","v":6.1357997510359835E-2},{"$f":"SUM(AT38:AT42)/AT56","v":6.1449475140147702E-2},6.4711067075334569E-2,6.2394571549307422E-2,5.6814762861136486E-2,5.4076374069499722E-2,{"$f":"SUM(AY38:AY42)/AY56","v":6.3466439649492334E-2},{"$f":"SUM(AZ38:AZ42)/AZ56","v":0.19564615560690135},0.34617679395070072,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nuclear",1.8600000143051147,null,6.0621999502182007,11.460000395774841,1.8600000143051147,1.8600000143051147,null,17.765300154685974,20.57319962978363,1.8600000143051147,11.460000395774841,null,"Nuclear",1.8600000143051147,null,6.0621999502182007,11.460000395774841,null,17.765300154685974,20.57319962978363,null,"Nuclear",1.8600000143051147,null,1.8600000143051147,1.8600000143051147,null,1.8600000143051147,11.460000395774841,null,null,null,null,null,null,null,null,null,null,"* Pumped storage"]
["Nuclear",null,null,"Nuclear",{"$f":"E72","v":4.1958042296534291E-2},{"$f":"F72","v":3.5885721659240324E-2},3.1390869065347916E-2,3.1725780234351436E-2,8.137749105167745E-2,{"$f":"J72","v":9.758803196205254E-2},{"$f":"K72","v":0.16630719374813668},0.15555250483410543,0.16767472776648024,null,null,null,null,"Nuclear",{"$f":"S72","v":4.1958042296534291E-2},{"$f":"T72","v":3.5885721659240324E-2},3.1391504814415064E-2,5.8669325816718784E-2,{"$f":"W72","v":0.1693750467522265},{"$f":"X72","v":0.14286788495918143},0.19682243653461598,0.18043278124178877,0.18640756074544598,null,null,null,"Nuclear",{"$f":"AF72","v":4.1958042296534291E-2},{"$f":"AG72","v":3.5885721659240324E-2},3.1222460464409952E-2,3.0549246039739471E-2,{"$f":"AJ72","v":2.9653863191795988E-2},{"$f":"AK72","v":2.5508140200395955E-2},2.1816876859382394E-2,0,0,null,null,null,"Nuclear",{"$f":"AS72","v":4.1958042296534291E-2},{"$f":"AT72","v":3.5885721659240324E-2},3.1222460464409952E-2,3.0580738245361828E-2,3.0236184032821807E-2,0.14464179935679883,{"$f":"AY72","v":0.14396497048631959},{"$f":"AZ72","v":0.11066742078386071},0.10689899883616888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal",0,null,0.99250002205371857,0.20000000298023224,0.20000000298023224,0.20000000298023224,null,20.99249954521656,18.783999636769295,20.156600192189217,11.283600047230721,null,"Solar Thermal",0,null,0.99250002205371857,0.20000000298023224,null,20.99249954521656,18.783999636769295,null,"Solar Thermal",0,null,0.20000000298023224,0.20000000298023224,null,20.156600192189217,11.283600047230721]
["Hydro and pump storgage",null,null,"Hydro and pump storgage",{"$f":"SUM(E47:E48)/E56","v":5.0755697280661448E-2},{"$f":"SUM(F47:F48)/F56","v":7.8755654538379183E-2},6.8891144596320453E-2,6.9626148578615848E-2,5.479577174098399E-2,{"$f":"SUM(J47:J48)/J56","v":4.5008739340460985E-2},{"$f":"SUM(K47:K48)/K56","v":3.8213031681784568E-2},2.0370910373549374E-2,1.8808183664101297E-2,null,null,null,null,"Hydro and pump storgage",{"$f":"SUM(S47:S48)/S56","v":5.0755697280661448E-2},{"$f":"SUM(T47:T48)/T56","v":7.8755654538379183E-2},6.8892539826277951E-2,6.9216239840331248E-2,{"$f":"SUM(W47:W48)/W56","v":6.0330622161282814E-2},{"$f":"SUM(X47:X48)/X56","v":4.7232688918391677E-2},3.905222403429158E-2,2.0601409971142629E-2,1.8571577398407237E-2,null,null,null,"Hydro and pump storgage",{"$f":"SUM(AF47:AF48)/AF56","v":5.0755697280661448E-2},{"$f":"SUM(AG47:AG48)/AG56","v":7.8755654538379183E-2},6.852155109273414E-2,6.7044098774426075E-2,{"$f":"SUM(AJ47:AJ48)/AJ56","v":6.5079070373385992E-2},{"$f":"SUM(AK47:AK48)/AK56","v":5.5980768524454223E-2},4.7879834586005976E-2,2.716302744761058E-2,2.6433784961510144E-2,null,null,null,"Hydro and pump storgage",{"$f":"SUM(AS47:AS48)/AS56","v":5.0755697280661448E-2},{"$f":"SUM(AT47:AT48)/AT56","v":7.8755654538379183E-2},6.852155109273414E-2,6.7113212314630105E-2,6.635704548063924E-2,5.9881119190883431E-2,{"$f":"SUM(AY47:AY48)/AY56","v":5.1279668436497151E-2},{"$f":"SUM(AZ47:AZ48)/AZ56","v":2.884269578596857E-2},2.7860550841588571E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar PV",0,null,4.7520999908447266,2.3143999576568604,1.4490000009536743,1.4490000009536743,null,13.303099632263184,10.865400314331055,10,8,null,"Solar PV",0,null,4.7520999908447266,2.3143999576568604,null,13.303099632263184,10.865400314331055,null,"Solar PV",0,null,1.4490000009536743,1.4490000009536743,null,10,8]
["CSP",null,null,"CSP",{"$f":"E73","v":0},{"$f":"F73","v":9.6466994403185391E-4},3.3753622894283431E-3,3.41137424334429E-3,1.3323077814442436E-2,{"$f":"J73","v":0.12120493322532841},0.1965181369706902,0.18655014717766238,0.18591310941692479,null,null,null,null,"CSP",{"$f":"S73","v":0},{"$f":"T73","v":9.6466994403185391E-4},3.375430649543583E-3,3.3912905227816495E-3,{"$f":"W73","v":2.9559344402563521E-3},0.10163937150902878,0.17970527885327076,0.17047625046813344,0.16763408932421611,null,null,null,"CSP",{"$f":"AF73","v":0},{"$f":"AG73","v":9.6466994403185391E-4},3.3572538375840175E-3,3.2848651892480474E-3,{"$f":"AJ73","v":3.1885874629685416E-3},0.139288161112472,0.23642691447025888,0.23967517534062494,0.25310296132754267,null,null,null,"CSP",{"$f":"AS73","v":0},{"$f":"AT73","v":9.6466994403185391E-4},3.3572538375840175E-3,3.288251447941534E-3,3.2512026076163365E-3,1.8829839778555815E-2,{"$f":"AY73","v":0.14174896087943564},0.15220919829154544,0.1679605916149676,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind",0,null,8.7200002670288086,3.2290000915527344,5.7890000343322754,5.5489997863769531,null,10,10,10,8.7200002670288086,null,"Wind",0,null,8.7200002670288086,3.2290000915527344,null,10,10,null,"Wind",0,null,5.7890000343322754,5.5489997863769531,null,10,8.7200002670288086]
["PV",null,null,"PV",{"$f":"E74","v":0},{"$f":"F74","v":2.7956134579863876E-2},2.4454499438602888E-2,2.4715406041007835E-2,6.3791029272751709E-2,0.1075281034431714,0.12453497259994178,0.11645369973228988,9.2642709466104062E-2,null,null,null,null,"PV",{"$f":"S74","v":0},{"$f":"T74","v":2.7956134579863876E-2},2.445499470763075E-2,2.4569899487603949E-2,3.4206072207118583E-2,8.4634684612538799E-2,0.10394856426195635,9.7699429672102989E-2,8.3966245191336775E-2,null,null,null,"PV",{"$f":"AF74","v":0},{"$f":"AG74","v":2.7956134579863876E-2},2.4323303706859371E-2,2.3798847957135091E-2,2.3101315840175024E-2,8.8441931113279956E-2,0.11729503597629301,0.11942178172687436,0.1145907730965896,null,null,null,"PV",{"$f":"AS74","v":0},{"$f":"AT74","v":2.7956134579863876E-2},2.4323303706859371E-2,2.3823381401019972E-2,2.3554962556687004E-2,6.5264842525362257E-2,0.10049910332596336,0.10375070286218689,0.10621417103527751,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro domestic",0.67000001668930054,null,1.1700000166893005,1.1700000166893005,1.1700000166893005,1.1700000166893005,null,1.1700000166893005,1.1700000166893005,1.1700000166893005,1.1700000166893005,null,"Hydro domestic",0.67000001668930054,null,1.1700000166893005,1.1700000166893005,null,1.1700000166893005,1.1700000166893005,null,"Hydro domestic",0.67000001668930054,null,1.1700000166893005,1.1700000166893005,null,1.1700000166893005,1.1700000166893005]
["Wind",null,null,"Wind",{"$f":"E75","v":0},{"$f":"F75","v":3.7602833876435399E-2},3.2892905036431705E-2,3.957193949445692E-2,0.11705515316683349,0.1102614857765187,9.3613500644552664E-2,8.3774757230847444E-2,3.0671923237308319E-2,null,null,null,null,"Wind",{"$f":"S75","v":0},{"$f":"T75","v":3.7602833876435399E-2},3.2893571205745119E-2,3.3048125668222655E-2,4.7723562179921714E-2,8.8865025958594343E-2,9.5669336844268968E-2,9.2879256890731357E-2,5.1500124731248896E-2,null,null,null,"Wind",{"$f":"AF75","v":0},{"$f":"AG75","v":3.7602833876435399E-2},3.2716438175751962E-2,3.2011010807884446E-2,9.2293663287699002E-2,8.0598865260880143E-2,0.11729503597629301,0.10856525611534032,5.8623414783319318E-2,null,null,null,"Wind",{"$f":"AS75","v":0},{"$f":"AT75","v":3.7602833876435399E-2},3.2716438175751962E-2,3.2044009898376899E-2,9.0204611531502762E-2,7.1587423568970812E-2,0.10954402597981953,0.11527855873576322,7.1265997454202423E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumped Storage",1.5800000429153442,null,2.9120000600814819,2.9120000600814819,2.9120000600814819,2.9120000600814819,null,2.9120000600814819,2.9120000600814819,2.9120000600814819,2.9120000600814819,null,"Pumped Storage",1.5800000429153442,null,2.9120000600814819,2.9120000600814819,null,2.9120000600814819,2.9120000600814819,null,"Pumped Storage",1.5800000429153442,null,2.9120000600814819,2.9120000600814819,null,2.9120000600814819,2.9120000600814819]
["Biomass",null,null,"Biomass",{"$f":"E78","v":0},{"$f":"F78","v":1.4470048621426478E-4},1.2657608113823628E-4,7.0581332238249953E-3,6.7118778430220183E-3,{"$f":"J78","v":5.5130742888259351E-3},{"$f":"K78","v":4.6572716793856928E-3},4.0709252793572053E-3,3.7586297780977575E-3,null,null,null,null,"Biomass",{"$f":"S78","v":0},{"$f":"T78","v":1.4470048621426478E-4},1.2657864464246229E-4,1.271733898667338E-4,{"$f":"W78","v":7.3898359905237429E-3},{"$f":"X78","v":5.7854835901616211E-3},4.7595495308117288E-3,4.1169883477973103E-3,3.7113463523398725E-3,null,null,null,"Biomass",{"$f":"AF78","v":0},{"$f":"AG78","v":1.4470048621426478E-4},1.2589701421937129E-4,1.231824400078982E-4,{"$f":"AJ78","v":1.1957202540691515E-4},{"$f":"AK78","v":1.0285540094380437E-4},5.8647516677272326E-5,0,0,null,null,null,"Biomass",{"$f":"AS78","v":0},{"$f":"AT78","v":1.4470048621426478E-4},1.2589701421937129E-4,1.2330942470417338E-4,1.2192009324373511E-4,1.1002165003596833E-4,{"$f":"AY78","v":6.281193817477084E-5},{"$f":"AZ78","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass",0,null,0.5,0.5,7.4999998323619366E-3,7.4999998323619366E-3,null,0.49750000238418579,0.49750000238418579,4.999999888241291E-3,4.999999888241291E-3,null,"Biomass",0,null,0.5,0.5,null,0.49750000238418579,0.49750000238418579,null,"Biomass",0,null,7.4999998323619366E-3,7.4999998323619366E-3,null,4.999999888241291E-3,4.999999888241291E-3]
["Imports",null,null,"Imports",{"$f":"SUM(E79:E81)","v":3.3837130624063121E-2},{"$f":"SUM(F79:F81)","v":2.8940097889714553E-2},2.7131161736885887E-2,5.0505395700670613E-2,7.9347821139595293E-2,{"$f":"SUM(J79:J81)","v":6.5175565293378465E-2},{"$f":"SUM(K79:K81)","v":5.5334941123205014E-2},4.8126479428542965E-2,4.4434521953125361E-2,null,null,null,null,"Imports",{"$f":"SUM(S79:S81)","v":3.3837130624063121E-2},{"$f":"SUM(T79:T81)","v":2.8940097889714553E-2},2.7111458540548847E-2,4.8076629733757745E-2,{"$f":"SUM(W79:W81)","v":7.870914363455972E-2},{"$f":"SUM(X79:X81)","v":6.8395988105694416E-2},5.6550145920451052E-2,4.8671037032422232E-2,4.3875537284802681E-2,null,null,null,"Imports",{"$f":"SUM(AF79:AF81)","v":3.3837130624063121E-2},{"$f":"SUM(AG79:AG81)","v":2.8940097889714553E-2},4.0454908080029925E-2,0.11215843413079844,{"$f":"SUM(AJ79:AJ81)","v":0.22281848722264394},{"$f":"SUM(AK79:AK81)","v":0.1916676142516156},0.16393154127301662,0.15173080101432945,0.14765730269890387,null,null,null,"Imports",{"$f":"SUM(AS79:AS81)","v":3.3837130624063121E-2},{"$f":"SUM(AT79:AT81)","v":2.8940097889714553E-2},4.0454908080029925E-2,0.11124318767541758,0.22025596697263408,0.20502168077631186,{"$f":"SUM(AY79:AY81)","v":0.17557193243147082},{"$f":"SUM(AZ79:AZ81)","v":0.16111331269897175},0.15562711866517454,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imported Electricity (Hydro)",1.5,null,3.0000000223517418,3.0000000223517418,11.064999841153622,11.064999841153622,null,3.0000000223517418,3.0000000223517418,11.064999841153622,11.064999841153622,null,"Imported Electricity (Hydro)",1.5,null,3.0000000223517418,3.0000000223517418,null,3.0000000223517418,3.0000000223517418,null,"Imported Electricity (Hydro)",1.5,null,11.064999841153622,11.064999841153622,null,11.064999841153622,11.064999841153622]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imported Electricity (Coal)",0,null,2.2000000476837158,1.6144999861717224,2.2000000476837158,2.2000000476837158,null,2.2000000476837158,2.2000000476837158,2.2000000476837158,2.2000000476837158,null,"Imported Electricity (Coal)",0,null,2.2000000476837158,1.6144999861717224,null,2.2000000476837158,2.2000000476837158,null,"Imported Electricity (Coal)",0,null,2.2000000476837158,2.2000000476837158,null,2.2000000476837158,2.2000000476837158]
[null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imported Electricity (Gas)",0,null,0.71100002527236938,0.71100002527236938,0.71100002527236938,0.28420001268386841,null,0.71100002527236938,0.71100002527236938,0.71100002527236938,0.71100002527236938,null,"Imported Electricity (Gas)",0,null,0.71100002527236938,0.71100002527236938,null,0.71100002527236938,0.71100002527236938,null,"Imported Electricity (Gas)",0,null,0.71100002527236938,0.28420001268386841,null,0.71100002527236938,0.71100002527236938]
[null,{"$f":"$B$16","v":"CGERUN10"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$24","v":"CGERUN11"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$24","v":"CGERUN20"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AP$24","v":"CGERUN21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak Demand (updated)",38.146825784451011,null,56.597397057000357,56.718316212156935,51.123100066408284,50.209259763592613,null,77.156090711579736,77.284702773396859,60.629865505444769,58.280436727184416,null,"Peak Demand (updated)",38.146825784451011,null,56.597397057000357,56.718316212156935,null,77.156090711579736,77.284702773396859,null,"Peak Demand (updated)",38.146825784451011,null,{"$f":"BX100","v":51.123100066408284},{"$f":"BY100","v":50.209259763592613},null,60.629865505444769,58.280436727184416]
[null,"VAR_NCAP.L",null,null,{"$f":"E34","v":"Best"},null,null,null,null,null,null,null,null,null,null,{"$f":"$B$101","v":"VAR_NCAP.L"},null,null,{"$f":"S34","v":"Best Forced"},null,null,null,null,null,null,null,null,null,{"$f":"$B$101","v":"VAR_NCAP.L"},null,null,{"$f":"AF34","v":"Worst"},null,null,null,null,null,null,null,null,null,{"$f":"$B$101","v":"VAR_NCAP.L"},null,null,{"$f":"AS34","v":"Worst Forced"}]
["New Capacity (GW)",null,null,null,{"$f":"E64","v":2010},{"$f":"F64","v":2015},2020,2025,2030,{"$f":"J64","v":2035},{"$f":"K64","v":2040},2045,2050,null,null,null,null,null,{"$f":"S64","v":2010},{"$f":"T64","v":2015},2020,2025,{"$f":"W64","v":2030},{"$f":"X64","v":2035},2040,2045,2050,null,null,null,null,{"$f":"AF64","v":2010},{"$f":"AG64","v":2015},2020,2025,{"$f":"AJ64","v":2030},{"$f":"AK64","v":2035},2040,2045,2050,null,null,null,null,{"$f":"AS64","v":2010},{"$f":"AT64","v":2015},2020,2025,2030,2035,{"$f":"AY64","v":2040},{"$f":"AZ64","v":2045},2050]
[{"$f":"A65","v":"Existing Coal"},{"$f":"B36","v":"ETCL*E,ETCL*E-A"},null,{"$f":"$A103","v":"Existing Coal"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B103","v":"ETCL*E,ETCL*E-A"},null,{"$f":"$D103","v":"Existing Coal"},null,null,null,null,null,null,null,null,null,null,{"$f":"$B103","v":"ETCL*E,ETCL*E-A"},null,{"$f":"$D103","v":"Existing Coal"},null,null,null,null,null,null,null,null,null,null,{"$f":"$B103","v":"ETCL*E,ETCL*E-A"},null,{"$f":"$D103","v":"Existing Coal"}]
[{"$f":"A66","v":"New Coal"},{"$f":"B37","v":"ETCL*N,ETCL*N-A"},null,{"$f":"$A104","v":"New Coal"},0,0.72200000286102295,1.4440000057220459,0,0,0,0,0,8.2938003540039063,null,null,{"$f":"$B104","v":"ETCL*N,ETCL*N-A"},null,{"$f":"$D104","v":"New Coal"},0,0.72200000286102295,1.4440000057220459,0,0,0,0,0,7.4821000099182129,null,{"$f":"$B104","v":"ETCL*N,ETCL*N-A"},null,{"$f":"$D104","v":"New Coal"},0,0.72200000286102295,1.4440000057220459,0,0,0,0,0,0.9496999979019165,null,{"$f":"$B104","v":"ETCL*N,ETCL*N-A"},null,{"$f":"$D104","v":"New Coal"},0,0.72200000286102295,1.4440000057220459,0,0,0,0,0,0.9496999979019165]
["OCGT diesel","ETO*GT*",null,"OCGT diesel",0,0.33500000834465027,0,0,0,0,0,0,0,null,null,"ETO*GT*",null,"OCGT diesel",0,0.33500000834465027,0,0,0,0,0,0,0,null,"ETO*GT*",null,"OCGT diesel",0,0.33500000834465027,0,0,0,0,0,0,0,null,"ETO*GT*",null,"OCGT diesel",0,0.33500000834465027,0,0,0,0,0,0,0]
["Inland Gas Plants","ETGAS*",null,"Inland Gas Plants",0.25999999046325684,0,0,0,0,0,0.34670001268386841,1.9300000742077827E-2,2.4000000208616257E-2,null,null,"ETGAS*",null,"Inland Gas Plants",0.25999999046325684,0,0,0,0,0,0.34670001268386841,1.9300000742077827E-2,2.4000000208616257E-2,null,"ETGAS*",null,"Inland Gas Plants",0.25999999046325684,0,0,0,0,0,0.29409998655319214,4.3299999088048935E-2,0,null,"ETGAS*",null,"Inland Gas Plants",0.25999999046325684,0,0,0,0,0,0.29409998655319214,4.3299999088048935E-2,0]
["Gas from N Moz","ETGRM*",null,"Gas from N Moz",null,null,null,null,null,null,null,null,null,null,null,"ETGRM*",null,"Gas from N Moz",null,null,null,null,null,null,null,null,null,null,"ETGRM*",null,"Gas from N Moz",null,null,null,null,null,null,null,null,null,null,"ETGRM*",null,"Gas from N Moz"]
["Gas Domestic Shale","ETGIH*",null,"Gas Domestic Shale",null,null,null,null,null,null,null,null,null,null,null,"ETGIH*",null,"Gas Domestic Shale",null,null,null,null,null,null,null,null,null,null,"ETGIH*",null,"Gas Domestic Shale",0,0,0,0,0.54119998216629028,0.11749999970197678,0.7874000072479248,13.380199909210205,15.720699906349182,null,"ETGIH*",null,"Gas Domestic Shale",0,0,0,0,0,0,0.65810000896453857,12.388500213623047,14.652600169181824]
["Coastal Gas","ETGIC*",null,"Coastal Gas",0,0,0,0.3499000072479248,1.0464999675750732,0.5404999852180481,5.0599999725818634E-2,19.051900863647461,18.97529935836792,null,null,"ETGIC*",null,"Coastal Gas",0,0,0,0,1.4723000526428223,0.66540002822875977,3.6800000816583633E-2,18.982700347900391,18.485999494791031,null,"ETGIC*",null,"Coastal Gas",null,null,null,null,null,null,null,null,null,null,"ETGIC*",null,"Coastal Gas"]
["Nuclear","ETNUC*",null,"Nuclear",0,0,0,0,1.8170000314712524,0.76469999551773071,2.5943999290466309,3.2000000476837158,3.2000000476837158,null,null,"ETNUC*",null,"Nuclear",0,0,0,1.6000000238418579,1.6000000238418579,0.54030001163482666,2.4981999397277832,3.2000000476837158,3.2000000476837158,null,"ETNUC*",null,"Nuclear",null,null,null,null,null,null,null,null,null,null,"ETNUC*",null,"Nuclear",0,0,0,0,0,1.6000000238418579,0,0,0]
["Solar Thermal","ERSOLT*",null,"Solar Thermal",0,5.000000074505806E-2,0,0,0.79250001907348633,2,2,2,2,null,null,"ERSOLT*",null,"Solar Thermal",0,5.000000074505806E-2,0,0,0,2,2,2,2,null,"ERSOLT*",null,"Solar Thermal",0,5.000000074505806E-2,0,0,0,2,2,2,2,null,"ERSOLT*",null,"Solar Thermal",0,5.000000074505806E-2,0,0,0,0.50819998979568481,2,2,2]
["Solar PV","ERSOLP*",null,"Solar PV",0,0.40099999308586121,0,0,1,1,1,1,1,null,null,"ERSOLP*",null,"Solar PV",0,0.40099999308586121,0,0,0.86540001630783081,1,1,1,1,null,"ERSOLP*",null,"Solar PV",0,0.40099999308586121,0,0,0,1,1,1,1,null,"ERSOLP*",null,"Solar PV",0,0.40099999308586121,0,0,0,1,1,1,1]
["Wind","ERWND*",null,"Wind",0,0.75300002098083496,0,0.37099999189376831,1.2799999713897705,0.75300002098083496,0,1.2800000011920929,1.2799999713897705,null,null,"ERWND*",null,"Wind",0,0.75300002098083496,0,0,1.2799999713897705,1.2799999713897705,0.85839998722076416,1.2799999713897705,1.2799999713897705,null,"ERWND*",null,"Wind",0,0.75300002098083496,0,0,1.2799999713897705,0,1.2799999713897705,0,1.2799999713897705,null,"ERWND*",null,"Wind",0,0.75300002098083496,0,0,1.2799999713897705,0,1.2799999713897705,1.2799999713897705,1.2799999713897705]
["Hydro domestic","ERHYD-E,ERHYD-N",null,"Hydro domestic",0,6.0699999332427979E-2,0,0,0,0,0,0,0,null,null,"ERHYD-E,ERHYD-N",null,"Hydro domestic",0,6.0699999332427979E-2,0,0,0,0,0,0,0,null,"ERHYD-E,ERHYD-N",null,"Hydro domestic",0,6.0699999332427979E-2,0,0,0,0,0,0,0,null,"ERHYD-E,ERHYD-N",null,"Hydro domestic",0,6.0699999332427979E-2,0,0,0,0,0,0,0]
["Pumped Storage","EP*T*",null,"Pumped Storage",0,1.3320000171661377,0,0,0,0,0,0,0,null,null,"EP*T*",null,"Pumped Storage",0,1.3320000171661377,0,0,0,0,0,0,0,null,"EP*T*",null,"Pumped Storage",0,1.3320000171661377,0,0,0,0,0,0,0,null,"EP*T*",null,"Pumped Storage",0,1.3320000171661377,0,0,0,0,0,0,0]
["Biomass","E*BI*",null,"Biomass",0,0,0,0.40630000829696655,0,0,0,7.4999998323619366E-3,0.22069999575614929,null,null,"E*BI*",null,"Biomass",0,0,0,0,0,0,0,7.4999998323619366E-3,0.14920000731945038,null,"E*BI*",null,"Biomass",0,0,0,0,0,0,0,0,0,null,"E*BI*",null,"Biomass",0,0,0,0,0,0,0,0,0]
["Imported Electricity (Hydro)","ERHYD*I",null,"Imported Electricity (Hydro)",0,0,0,0.15000000596046448,0.15000000596046448,0,0,0,0,null,null,"ERHYD*I",null,"Imported Electricity (Hydro)",0,0,0,0.14999999664723873,0.15000000596046448,0,0,0,0,null,"ERHYD*I",null,"Imported Electricity (Hydro)",0,0,0.75,0.14390000700950623,0,0,0,0,0,null,"ERHYD*I",null,"Imported Electricity (Hydro)",0,0,0.75,0.12449999898672104,0,0,0,0,0]
["Imported Electricity (Coal)","ETCRB*",null,"Imported Electricity (Coal)",0,0,0,0,0,0,0,0,0.73380002379417419,null,null,"ETCRB*",null,"Imported Electricity (Coal)",0,0,0,0,0.61449998617172241,0,0,0,0.20109999552369118,null,"ETCRB*",null,"Imported Electricity (Coal)",0,0,0,0,1.2000000476837158,0,0,0,0.27419999241828918,null,"ETCRB*",null,"Imported Electricity (Coal)",0,0,0,0,1.2000000476837158,0,0,0,0.24609999358654022]
["Imported Electricity (Gas)","ETGRN*",null,"Imported Electricity (Gas)",0,0,3.9999999105930328E-2,0.19670000672340393,0,0,0,0,0.4237000048160553,null,null,"ETGRN*",null,"Imported Electricity (Gas)",0,0,3.8699999451637268E-2,7.7100001275539398E-2,0,0,0,0,0.41019999980926514,null,"ETGRN*",null,"Imported Electricity (Gas)",0,0,0,0,0.71100002527236938,0,0,0,5.469999834895134E-2,null,"ETGRN*",null,"Imported Electricity (Gas)",0,0,0,0,0.28420001268386841,0,0,0,2.1900000050663948E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,"\\T"]
[null,{"$f":"$B$16","v":"CGERUN10"},null,null,{"$f":"E145/3.6","v":234.76625074528985},null,null,null,null,null,null,null,null,null,null,{"$f":"$P$24","v":"CGERUN11"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$24","v":"CGERUN20"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AP$24","v":"CGERUN21"}]
[null,"Flow:ELC*",null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow:ELC*",null,null,null,null,null,null,null,null,null,null,null,null,"Flow:ELC*,Flow:PWREP*",null,null,null,null,null,null,null,null,null,null,null,null,"Flow:ELC*"]
["Production (PJ)",null,null,null,{"$f":"E$26","v":2010},2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,{"$f":"S$26","v":2010},{"$f":"T$26","v":2015},2020,2025,2030,2035,2040,2045,2050,null,null,null,null,{"$f":"AF$26","v":2010},{"$f":"AG$26","v":2015},2020,2025,2030,2035,2040,2045,2050,null,null,null,null,{"$f":"AS$26","v":2010},{"$f":"AT$26","v":2015},2020,2025,2030,2035,2040,2045,2050]
[{"$f":"A36","v":"Existing Coal"},"ETCL*E,ETCL*E-A",null,{"$f":"D36","v":"Existing Coal"},845.15850268304348,781.37379765510559,727.50350093841553,772.22230052947998,578.83080423623323,441.40310087800026,209.7174980584532,98.089600086212158,0,null,null,{"$f":"P36","v":"ETCL*E,ETCL*E-A"},null,{"$f":"R36","v":"Existing Coal"},845.15850268304348,781.44980525970459,726.78740406036377,758.15059661865234,571.16750697046518,441.40310326218605,209.71749687194824,98.089600086212158,0,null,{"$f":"AC36","v":"ETCL*E,ETCL*E-A"},null,{"$f":"AE36","v":"Existing Coal"},845.15850268304348,782.84219408035278,688.47069931030273,710.76771068572998,578.83080834150314,441.40280028432608,213.54939752817154,98.089600443840027,0,null,{"$f":"AP36","v":"ETCL*E,ETCL*E-A"},null,{"$f":"AR36","v":"Existing Coal"},845.15850268304348,782.94260048866272,688.15019512176514,704.67700481414795,578.83070248365402,441.40299863368273,213.54919698834419,98.089599967002869,0]
["New Coal","ETCL*N,ETCL*N-A",null,"New Coal",0,19.353600263595581,193.536301612854,232.24359846115112,232.24350166320801,232.2435998916626,232.2434995174408,205.14859962463379,242.01729965209961,null,null,"ETCL*N,ETCL*N-A",null,"New Coal",0,19.353600263595581,193.5362024307251,232.24350070953369,232.24339914321899,232.24349880218506,232.2434983253479,205.14859962463379,220.07950329780579,null,"ETCL*N,ETCL*N-A",null,"New Coal",0,19.353600263595581,193.53620065003633,232.24359798431396,232.24360132217407,232.24339926987886,232.24350070953369,205.14859974384308,43.321600049734116,null,"ETCL*N,ETCL*N-A",null,"New Coal",0,19.353600263595581,193.53630078583956,232.24359703063965,232.24350023269653,232.24349940568209,232.24349880218506,205.14879870414734,43.321699917316437]
["OCGT diesel","ETO*GT*",null,"OCGT diesel",3.8789999336004257,7.0682998672127724,5.4637000188231468,5.3690999746322632,4.8961000442504883,4.8959000110626221,1.5846999883651733,0.84520000219345093,0,null,null,"ETO*GT*",null,"OCGT diesel",3.8788999319076538,7.0689999610185623,5.4635999910533428,5.3690999746322632,4.8959999959915876,4.8960000276565552,1.5846999883651733,0.84520000219345093,0,null,"ETO*GT*",null,"OCGT diesel",3.8789999336004257,7.0802998468279839,7.8039999604225159,5.3691000118851662,4.8959001153707504,4.8960000276565552,1.5847000479698181,0.84520000219345093,0,null,"ETO*GT*",null,"OCGT diesel",3.8788999319076538,7.0810998976230621,7.8013998866081238,5.3690000381320715,4.8960999846458435,4.8960999697446823,1.5848000198602676,0.84530000388622284,0]
["Inland Gas Plants","ETGAS*",null,"Inland Gas Plants",4.2039999887347221,6.4729001224040985,6.9642001092433929,7.6549001038074493,9.4498001709580421,9.4499000608921051,9.4499000944197178,9.4500001668930054,9.4498001933097839,null,null,"ETGAS*",null,"Inland Gas Plants",4.2039999887347221,6.4729001224040985,6.9642001092433929,6.9642001092433929,9.4498001709580421,9.449800118803978,9.4499000608921051,9.4500001668930054,9.4498001933097839,null,"ETGAS*",null,"Inland Gas Plants",4.2039999887347221,6.4729001224040985,6.4729001224040985,9.4498001709580421,9.4498001709580421,9.4498001411557198,9.4496998339891434,9.4497997909784317,9.4497998058795929,null,"ETGAS*",null,"Inland Gas Plants",4.2039999887347221,6.4729001224040985,6.4729001224040985,9.4498001709580421,9.4498000890016556,9.4498000890016556,9.4497998207807541,9.4496998339891434,9.4497998058795929]
["Gas from N Moz","ETGRM*",null,"Gas from N Moz",null,null,null,null,null,null,null,null,null,null,null,"ETGRM*",null,"Gas from N Moz",null,null,null,null,null,null,null,null,null,null,"ETGRM*",null,"Gas from N Moz",null,null,null,null,null,null,null,null,null,null,"ETGRM*",null,"Gas from N Moz"]
["Gas Domestic Shale","ETGIH*",null,"Gas Domestic Shale",null,null,null,null,null,null,null,null,null,null,null,"ETGIH*",null,"Gas Domestic Shale",null,null,null,null,null,null,null,null,null,null,"ETGIH*",null,"Gas Domestic Shale",0,0,0,0,0.85330001264810562,1.6881999783217907,35.679500192403793,313.17899924516678,719.23870027065277,null,"ETGIH*",null,"Gas Domestic Shale",0,0,0,0,0,0.30170000344514847,5.8492999076843262,224.99980112910271,598.08169941604137]
["Coastal Gas","ETGIC*",null,"Coastal Gas",0,0,2.2985000163316727,3.7162000089883804,32.881300151348114,33.127900272607803,47.904000163078308,396.52490055561066,785.53289747238159,null,null,"ETGIC*",null,"Coastal Gas",0,0,2.2988000363111496,2.2988000363111496,15.985999941825867,30.603200152516365,46.462100192904472,381.59180021286011,760.74729013442993,null,"ETGIC*",null,"Coastal Gas",null,null,null,null,null,null,null,null,null,null,"ETGIC*",null,"Coastal Gas"]
["Nuclear","ETNUC*",null,"Nuclear",47.53439998626709,47.534500122070313,47.53439998626709,47.534500122070313,166.80250072479248,245.94369888305664,498.96600341796875,542.25529479980469,633.07899475097656,null,null,"ETNUC*",null,"Nuclear",47.53439998626709,47.534500122070313,47.53439998626709,92.946300506591797,320.00560760498047,345.18399715423584,578.6600866317749,621.94938659667969,712.77310180664062,null,"ETNUC*",null,"Nuclear",47.53439998626709,47.534500122070313,47.534500122070313,47.53439998626709,47.534500122070313,47.53439998626709,47.534499168395996,0,0,null,"ETNUC*",null,"Nuclear",47.53439998626709,47.534500122070313,47.534500122070313,47.53439998626709,47.534500122070313,236.7504997253418,274.5937032699585,227.05920028686523,227.05930328369141]
["Solar Thermal","ERSOLT*",null,"Solar Thermal",0,0.6306000038748607,2.1511000054888427,2.4599000144517049,19.961899995221756,240.70400083006825,461.44619738997426,504.61539958635694,545.92819786071777,null,null,"ERSOLT*",null,"Solar Thermal",0,0.6306000038748607,2.1511000054888427,2.4377000140957534,2.4692000144859776,191.95390093268361,412.69580209197011,455.86490462938673,498.52320384979248,null,"ERSOLT*",null,"Solar Thermal",0,0.6306000038748607,2.4599000144517049,2.4692000144859776,2.4692000144859776,222.2531980270287,442.99499690474477,486.16439746538526,528.8224925994873,null,"ERSOLT*",null,"Solar Thermal",0,0.6306000038748607,2.4599000144517049,2.4692000144859776,2.4692000144859776,26.388599961414002,247.13060128630605,290.299900757469,332.95819854736328]
["Solar PV","ERSOLP*",null,"Solar PV",0,12.243600141257048,11.835100200027227,12.243600141257048,40.154099836945534,82.402900993824005,112.40759986639023,120.85739898681641,104.13470068573952,null,null,"ERSOLP*",null,"Solar PV",0,12.243600141257048,11.839500214904547,12.156600143760443,19.556099582463503,61.804499670863152,91.809800028800964,100.25930005311966,95.584398955106735,null,"ERSOLP*",null,"Solar PV",0,12.243600141257048,12.243600141257048,12.243600141257048,12.243600141257048,54.492400333285332,84.497199833393097,92.946601122617722,91.647000759840012,null,"ERSOLP*",null,"Solar PV",0,12.243600141257048,12.243600141257048,12.243600141257048,12.243600141257048,37.592699855566025,67.597699880599976,76.047501146793365,80.597300216555595]
["Wind","ERWND*",null,"Wind",0,19.662599712610245,16.591199785470963,25.043900102376938,96.248200535774231,110.3759993314743,110.37599909305573,113.11420043930411,44.579800643026829,null,null,"ERWND*",null,"Wind",0,19.660899728536606,16.608699828386307,17.833599835634232,35.640500366687775,84.768798589706421,110.3760998249054,122.4861004203558,74.563300430774689,null,"ERWND*",null,"Wind",0,19.592099696397781,21.345299810171127,21.511999815702438,63.896499991416931,64.869100093841553,110.37599968910217,110.37609970569611,61.245500087738037,null,"ERWND*",null,"Wind",0,19.58889976143837,21.345299810171127,21.511999815702438,61.247799217700958,53.863699495792389,96.248099908232689,110.37599992752075,70.640700101852417]
["Hydro domestic","ERHYD-E,ERHYD-N",null,"Hydro domestic",12.680199980735779,24.478399828076363,21.725699856877327,24.478499803692102,26.742599800229073,26.742599830031395,26.742599867284298,26.742599859833717,26.742599815130234,null,null,"ERHYD-E,ERHYD-N",null,"Hydro domestic",12.680199980735779,24.476399794220924,21.725699856877327,23.670099839568138,26.742599740624428,26.742599859833717,26.742699757218361,26.742699831724167,26.742599815130234,null,"ERHYD-E,ERHYD-N",null,"Hydro domestic",12.680199980735779,24.475799813866615,25.86639977991581,26.74259977042675,26.742599740624428,26.742599710822105,26.74259988963604,26.742599874734879,26.742499753832817,null,"ERHYD-E,ERHYD-N",null,"Hydro domestic",12.680199980735779,24.473999813199043,25.877399817109108,26.74259977042675,26.742599800229073,26.742599800229073,26.742599800229073,26.742599740624428,26.742599830031395]
["Pumped Storage","EP*T*",null,"Pumped Storage",12.207699954509735,18.50859987642616,18.50859990902245,18.508499948307872,6.3009999413043261,6.3009999245405197,6.3009999096393585,6.3009998798370361,6.3009998798370361,null,null,"EP*T*",null,"Pumped Storage",12.207599997520447,18.508599961875007,18.508599819615483,18.508599882014096,18.508600046858191,6.3010000064969063,6.3009999394416809,6.301099956035614,6.3009998798370361,null,"EP*T*",null,"Pumped Storage",12.207699954509735,18.508599859895185,18.508499832823873,18.508499942487106,6.3009999413043261,6.301099881529808,6.3009999394416809,6.3009999394416809,6.3010998517274857,null,"EP*T*",null,"Pumped Storage",12.207599997520447,18.508599919208791,18.508499937132001,18.508699895814061,6.3009999413043261,6.3008999079465866,6.3010999374091625,6.3008998576551676,6.3008998930454254]
["Biomass","E*BI*",null,"Biomass",0,0.11819999862927943,0.11819999758154154,6.5251999944448471,7.8842000663280487,7.8842001110315323,7.8445000350475311,7.8841000199317932,7.8840000033378601,null,null,"E*BI*",null,"Biomass",0,0.11819999862927943,0.11819999758154154,0.1181999989785254,7.8842000663280487,7.8842001259326935,7.8445000052452087,7.8840000033378601,7.8840000033378601,null,"E*BI*",null,"Biomass",0,0.11819999862927943,0.11829999834299088,0.11819999758154154,0.11819999758154154,0.11829999834299088,7.8800000250339508E-2,0,0,null,"E*BI*",null,"Biomass",0,0.11819999862927943,0.11829999834299088,0.11819999758154154,0.11819999758154154,0.11809999961405993,7.8800000716000795E-2,0,0]
["Imported Electricity (Hydro)","ERHYD*I",null,"Imported Electricity (Hydro)",29.865500092506409,31.504399955272675,31.504400134086609,45.482100119814277,58.375700298696756,58.375700324773788,58.375400368124247,58.375600432045758,58.375500205904245,null,null,"ERHYD*I",null,"Imported Electricity (Hydro)",29.865500092506409,31.504399955272675,31.504400134086609,41.860400162637234,58.375600300729275,58.375500220805407,58.375600285828114,58.375500205904245,58.375500205904245,null,"ERHYD*I",null,"Imported Electricity (Hydro)",29.865500092506409,31.504399955272675,46.170600280165672,76.357100393157452,164.51750075817108,148.72850054129958,165.99760100618005,154.26020065695047,154.26020086556673,null,"ERHYD*I",null,"Imported Electricity (Hydro)",29.865500092506409,31.504400014877319,46.175700284540653,74.967100296169519,158.15720045566559,143.04920038953424,139.57860045880079,155.4802003018558,154.26030079228804]
["Imported Electricity (Coal)","ETCRB*",null,"Imported Electricity (Coal)",0,0,0,0,58.972400665283203,58.972500562667847,58.972400426864624,58.972301006317139,58.972301006317139,null,null,"ETCRB*",null,"Imported Electricity (Coal)",0,0,0,0,43.278599381446838,58.972400635480881,58.972400665283203,58.972301006317139,58.972301006317139,null,"ETCRB*",null,"Imported Electricity (Coal)",0,0,0,0,58.97230052947998,58.972300618886948,58.972400635480881,58.972500562667847,58.972399473190308,null,"ETCRB*",null,"Imported Electricity (Coal)",0,0,0,0,58.97230052947998,58.972500562667847,58.972500503063202,58.972400307655334,58.972400546073914]
["Imported Electricity (Gas)","ETGRN*",null,"Imported Electricity (Gas)",0,0,0.58419999852776527,11.800799787044525,19.910899639129639,19.910799741744995,8.0748000243329443,19.910799860954285,19.910799622535706,null,null,"ETGRN*",null,"Imported Electricity (Gas)",0,0,0.5794999971985817,6.4621999487280846,13.059999763965607,19.910799741744995,2.2421999573707581,19.910799622535706,19.910799622535706,null,"ETGRN*",null,"Imported Electricity (Gas)",0,0,0,0,19.910799622535706,19.910899847745895,19.910899750888348,19.910899698734283,19.910799741744995,null,"ETGRN*",null,"Imported Electricity (Gas)",0,0,0,0,7.9580999910831451,19.910899639129639,19.910799622535706,19.910899698734283,19.910799615085125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\\I",null,"Total",{"$f":"SUM(AF145:AF161)","v":955.52930261939764},{"$f":"SUM(AG145:AG161)","v":970.3567939044442},1070.5309000223642,1163.3158089142526,{"$f":"SUM(AJ145:AJ161)","v":1228.9796108215814},{"$f":"SUM(AK145:AK161)","v":1339.602998740389},1455.9127951295814,1582.38649825225,1719.9120932593942]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ETRANS",null,null,927.3174934387207,966.14720344543457,1067.9872016906738,1163.3164978027344,1228.9808044433594,1339.6035175323486,1455.9132995605469,1582.3869876861572,1719.9131851196289]
["Total (PJ)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EP*P*",null,null,12.207599818706512,18.50849986076355,18.508499979972839,18.508499979972839,6.3008999824523926,6.3009999394416809,6.3010000139474869,6.3009999692440033,6.3009999394416809,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A167","v":"Production (TWh)"}]
[null,"\\E",null,null,null,null,null,null,null,null,null,null,null,null,null,"\\E",null,null,null,null,null,null,null,null,null,null,null,null,"\\I",null,null,null,null,null,null,null,null,null,null,null,null,"\\E"]
[null,null,null,null,{"$f":"E34","v":"Best"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S34","v":"Best Forced"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF34","v":"Worst"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS34","v":"Worst Forced"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S166&\"-\"&$E166","v":"Best Forced-Best"},null,null,null,null,null,null,null,null,null,null,{"$f":"AF166&\"-\"&$E166","v":"Worst-Best"},null,null,null,null,null,null,null,null,null,null,{"$f":"AS166&\"-\"&$E166","v":"Worst Forced-Best"}]
["Production (TWh)",null,null,null,{"$f":"E$26","v":2010},2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,{"$f":"S$26","v":2010},{"$f":"T$26","v":2015},2020,2025,2030,2035,2040,2045,2050,null,"\\E",null,null,{"$f":"AF$26","v":2010},{"$f":"AG$26","v":2015},2020,2025,2030,2035,2040,2045,2050,null,null,null,null,{"$f":"AS$26","v":2010},{"$f":"AT$26","v":2015},2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E167","v":2010},{"$f":"F167","v":2015},{"$f":"G167","v":2020},{"$f":"H167","v":2025},{"$f":"I167","v":2030},{"$f":"L167","v":2045},{"$f":"M167","v":2050},null,null,null,null,{"$f":"S167","v":2010},{"$f":"T167","v":2015},{"$f":"U167","v":2020},{"$f":"V167","v":2025},{"$f":"Y167","v":2040},{"$f":"Z167","v":2045},{"$f":"AA167","v":2050},null,null,null,null,{"$f":"AF167","v":2010},{"$f":"AG167","v":2015},{"$f":"AH167","v":2020},{"$f":"AI167","v":2025},{"$f":"AL167","v":2040},{"$f":"AM167","v":2045},{"$f":"AN167","v":2050}]
[{"$f":"A36","v":"Existing Coal"},null,null,{"$f":"D36","v":"Existing Coal"},{"$f":"E145/3.6","v":234.76625074528985},217.04827712641821,202.08430581622653,214.50619459152222,160.78633451006479,{"$f":"J145/3.6","v":122.61197246611118},58.254860571792555,27.247111135058933,0,{"$f":"M168/M$187","v":0},null,null,null,{"$f":"R36","v":"Existing Coal"},{"$f":"S145/3.6","v":234.76625074528985},217.06939034991794,201.8853900167677,210.59738794962564,{"$f":"W145/3.6","v":158.65764082512922},122.61197312838502,58.25486024220784,27.247111135058933,0,{"$f":"AA168/AA$187","v":0},null,null,{"$f":"AE36","v":"Existing Coal"},{"$f":"AF145/3.6","v":234.76625074528985},217.45616502232022,191.24186091952853,197.43547519048053,{"$f":"AJ145/3.6","v":160.78633565041753},122.61188896786835,59.31927709115876,27.247111234400005,0,null,null,null,{"$f":"AR36","v":"Existing Coal"},{"$f":"AS145/3.6","v":234.76625074528985},217.4840556912952,191.1528319782681,195.74361244837442,160.78630624545946,122.61194406491187,{"$f":"AY145/3.6","v":59.319221385651161},27.24711110194524,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D168","v":"Existing Coal"},{"$f":"S168-E168","v":0},{"$f":"T168-F168","v":2.1113223499725109E-2},{"$f":"U168-G168","v":-0.19891579945883109},{"$f":"V168-H168","v":-3.9088066418965752},{"$f":"Y168-I168","v":-102.53147426785695},{"$f":"Z168-L168","v":0},{"$f":"AA168-M168","v":0},null,null,null,{"$f":"R168","v":"Existing Coal"},{"$f":"AF168-E168","v":0},{"$f":"AG168-F168","v":0.40788789590200736},{"$f":"AH168-G168","v":-10.842444896697998},{"$f":"AI168-H168","v":-17.070719401041686},{"$f":"AL168-I168","v":-101.46705741890602},{"$f":"AM168-L168","v":9.9341072257175256E-8},{"$f":"AN168-M168","v":0},null,null,null,{"$f":"AE168","v":"Existing Coal"},{"$f":"AS168-E168","v":0},{"$f":"AT168-F168","v":0.43577856487698341},{"$f":"AU168-G168","v":-10.931473837958436},{"$f":"AV168-H168","v":-18.762582143147796},{"$f":"AW168-I168","v":-2.8264605333561121E-5},{"$f":"AX168-L168","v":95.364832929852938},{"$f":"BA168-M168","v":0}]
["New Coal",null,null,"New Coal",0,5.3760000732209949,53.760083781348335,64.512110683653091,64.512083795335556,64.51211108101738,64.512083199289108,56.985722117953827,67.227027681138779,9.5173443140960212E-2,null,null,null,"New Coal",0,5.3760000732209949,53.760056230756973,64.512083530426025,64.512055317560836,64.512083000606964,64.512082868152191,56.985722117953827,61.133195360501603,8.6308842098375221E-2,null,null,"New Coal",0,5.3760000732209949,53.760055736121203,64.512110551198319,64.512111478381684,64.512055352744127,64.512083530426025,56.98572215106752,12.03377779159281,null,null,null,"New Coal",0,5.3760000732209949,53.760083551622095,64.512110286288788,64.512083397971253,64.512083168245027,64.512083000606964,56.985777417818703,12.033805532587898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D169","v":"New Coal"},{"$f":"S169-E169","v":0},0,-2.755059136205773E-5,-2.7153227065923602E-5,-9.2718336475172691E-7,0,-6.0938323206371763,null,null,null,{"$f":"R169","v":"New Coal"},{"$f":"AF169-E169","v":0},0,-2.8045227132622585E-5,-1.3245477248347015E-7,-2.6490953075608559E-7,3.3113693120867538E-8,-55.193249889545967,null,null,null,{"$f":"AE169","v":"New Coal"},{"$f":"AS169-E169","v":0},0,-2.2972623980876961E-7,-3.9736430323955574E-7,-3.9736430323955574E-7,7.5263610502912002,-55.19322214855088]
["OCGT diesel",null,null,"OCGT diesel",1.0774999815556738,1.9634166297813256,1.5176944496730962,1.4914166596200731,1.3600277900695801,1.3599722252951727,0.44019444121254814,0.2347777783870697,0,0,null,null,null,"OCGT diesel",1.0774722033076816,1.963611100282934,1.517666664181484,1.4914166596200731,1.3599999988865521,1.3600000076823764,0.44019444121254814,0.2347777783870697,0,0,null,null,"OCGT diesel",1.0774999815556738,1.9667499574522176,2.1677777667840323,1.4914166699681017,1.3599722542696528,1.3600000076823764,0.44019445776939392,0.2347777783870697,0,null,null,null,"OCGT diesel",1.0774722033076816,1.966972193784184,2.1670555240578122,1.4913888994811308,1.3600277735127342,1.3600277693735228,0.44022222773896325,0.23480555663506189,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OCGT diesel",-2.7778247992271687E-5,1.944705016083681E-4,-2.7785491612197788E-5,0,-0.91983334885703194,0,0,null,null,null,"OCGT diesel",0,3.3333276708920057E-3,0.65008331711093614,1.0348028656181896E-8,-0.91983333230018616,0,0,null,null,null,{"$f":"AE170","v":"OCGT diesel"},-2.7778247992271687E-5,3.5555640028583912E-3,0.64936107438471602,-2.7760138942234391E-5,-1.6556845894299954E-8,1.1252499909864531,0]
["Inland Gas Plants",null,null,"Inland Gas Plants",1.1677777746485338,1.7980278117789161,1.934500030345387,2.1263611399465137,2.6249444919327893,2.6249722391366959,2.6249722484499216,2.6250000463591681,2.6249444981416068,3.716139394515392E-3,null,null,null,"Inland Gas Plants",1.1677777746485338,1.7980278117789161,1.934500030345387,1.934500030345387,2.6249444919327893,2.6249444774455495,2.6249722391366959,2.6250000463591681,2.6249444981416068,3.7059394469912072E-3,null,null,"Inland Gas Plants",1.1677777746485338,1.7980278117789161,1.7980278117789161,2.6249444919327893,2.6249444919327893,2.6249444836543665,2.6249166205525398,2.6249443863828978,2.624944390522109,null,null,null,"Inland Gas Plants",1.1677777746485338,1.7980278117789161,1.7980278117789161,2.6249444919327893,2.6249444691671266,2.6249444691671266,2.6249443946613207,2.6249166205525398,2.624944390522109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inland Gas Plants",0,0,0,-0.19186110960112668,2.7747203906525186E-5,0,0,null,null,null,"Inland Gas Plants",0,0,-0.13647221856647085,0.49858335198627568,-2.7871380249511191E-5,-5.5659976270217015E-5,-1.0761949775783819E-7,null,null,null,"Inland Gas Plants",0,0,-0.13647221856647085,0.49858335198627568,-2.2765662688328803E-8,-5.5577192041411649E-5,-1.0761949775783819E-7]
["Gas from N Moz",null,null,"Gas from N Moz",0,0,0,0,0,0,0,0,0,0,null,null,null,"Gas from N Moz",0,0,0,0,0,0,0,0,0,0,null,null,"Gas from N Moz",0,0,0,0,0,0,0,0,0,null,null,null,"Gas from N Moz",0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas from N Moz",0,0,0,0,0,0,0,null,null,null,"Gas from N Moz",0,0,0,0,0,0,0,null,null,null,"Gas from N Moz",0,0,0,0,0,0,0]
["Gas Domestic Shale",null,null,"Gas Domestic Shale",0,0,0,0,0,0,0,0,0,0,null,null,null,"Gas Domestic Shale",0,0,0,0,0,0,0,0,0,0,null,null,"Gas Domestic Shale",0,0,0,0,0.23702778129114044,0.4689444384227196,9.9109722756677208,86.994166456990769,199.78852785295911,null,null,null,"Gas Domestic Shale",0,0,0,0,0,8.3805556512541235E-2,1.6248055299123128,62.499944758084084,166.13380539334483,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Domestic Shale",0,0,0,0,0,0,0,null,null,null,"Gas Domestic Shale",0,0,0,0,9.9109722756677208,86.994166456990769,199.78852785295911,null,null,null,"Gas Domestic Shale",0,0,0,0,0,8.3805556512541235E-2,166.13380539334483]
["Coastal Gas",null,null,"Coastal Gas",0,0,0.638472226758798,1.0322777802745502,9.1336944864855862,9.2021945201688347,13.306666711966196,110.14580570989185,218.2035826312171,0.30891126651033535,null,null,null,"Coastal Gas",0,0,0.63855556564198601,0.63855556564198601,4.4405555393960743,8.5008889312545453,12.906138942473465,105.99772228135002,211.3186917040083,0.29834317488499162,null,null,"Coastal Gas",0,0,0,0,0,0,0,0,0,null,null,null,"Coastal Gas",0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coastal Gas",0,0,8.3338883188011081E-5,-0.39372221463256418,3.7724444559878787,-4.148083428541824,-6.8848909272088008,null,null,null,"Coastal Gas",0,0,-0.638472226758798,-1.0322777802745502,-9.1336944864855862,-110.14580570989185,-218.2035826312171,null,null,null,"Coastal Gas",0,0,-0.638472226758798,-1.0322777802745502,-9.1336944864855862,-110.14580570989185,-218.2035826312171]
["Nuclear",null,null,"Nuclear",13.203999996185303,13.204027811686197,13.203999996185303,13.204027811686197,46.334027979109024,68.317694134182403,138.60166761610242,150.62647077772351,175.8552763197157,0.24895868104173186,null,null,null,"Nuclear",13.203999996185303,13.204027811686197,13.203999996185303,25.818416807386608,88.890446556939011,95.884443653954392,160.73891295327081,172.7637184990777,197.99252827962238,0.27952908005500676,null,null,"Nuclear",13.203999996185303,13.204027811686197,13.204027811686197,13.203999996185303,13.204027811686197,13.203999996185303,13.204027546776665,0,0,null,null,null,"Nuclear",13.203999996185303,13.204027811686197,13.204027811686197,13.203999996185303,13.204027811686197,65.764027701483826,76.276028686099579,63.072000079684784,63.072028689914276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nuclear",0,0,0,12.614388995700411,114.40488497416179,22.137247721354186,22.137251959906678,null,null,null,"Nuclear",0,0,2.7815500894590173E-5,-2.7815500894590173E-5,-33.130000432332359,-150.62647077772351,-175.8552763197157,null,null,null,"Nuclear",0,0,2.7815500894590173E-5,-2.7815500894590173E-5,-33.130000167422828,-84.862443076239686,-112.78324762980142]
["Solar Thermal",null,null,"Solar Thermal",0,0.17516666774301687,0.59752777930245626,0.68330555956991801,5.5449722208949321,66.862222452796729,128.17949927499285,140.1709443295436,151.64672162797714,0.21468657973142183,null,null,null,"Solar Thermal",0,0.17516666774301687,0.59752777930245626,0.67713889280437589,0.68588889291277155,53.320528036856558,114.63772280332503,126.62914017482964,138.47866773605347,0.19550644125738922,null,null,"Solar Thermal",0,0.17516666774301687,0.68330555956991801,0.68588889291277155,0.68588889291277155,61.736999451952414,123.05416580687354,135.04566596260702,146.89513683319092,null,null,null,"Solar Thermal",0,0.17516666774301687,0.68330555956991801,0.68588889291277155,0.68588889291277155,7.3301666559483341,68.647389246196127,80.638861321519173,92.488388485378692,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal",0,0,0,-6.166666765542117E-3,109.0927505824301,-13.541804154713958,-13.168053891923677,null,null,null,"Solar Thermal",0,0,8.5777780267461745E-2,2.5833333428535443E-3,117.50919358597861,-5.125278366936584,-4.7515847947862255,null,null,null,"Solar Thermal",0,0,8.5777780267461745E-2,2.5833333428535443E-3,-4.8590833279821606,-132.84077767359526,-59.158333142598451]
["Solar PV",null,null,"Solar PV",0,3.4010000392380686,3.2875278333408966,3.4010000392380686,11.153916621373758,22.889694720506668,31.224333296219505,33.571499718560112,28.926305746038754,4.0951031306282734E-2,null,null,null,"Solar PV",0,3.4010000392380686,3.2887500596957073,3.3768333732667895,5.4322498840176392,17.167916575239765,25.502722230222489,27.849805570311016,26.551221931974091,3.7485448089734308E-2,null,null,"Solar PV",0,3.4010000392380686,3.4010000392380686,3.4010000392380686,3.4010000392380686,15.136777870357037,23.471444398164749,25.818500311838257,25.457500211066669,null,null,null,"Solar PV",0,3.4010000392380686,3.4010000392380686,3.4010000392380686,3.4010000392380686,10.442416626546118,18.777138855722214,21.124305874109268,22.388138949043221,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar PV",0,0,1.2222263548107293E-3,-2.4166665971279144E-2,14.34880560884873,-5.7216941482490959,-2.3750838140646628,null,null,null,"Solar PV",0,0,0.113472205897172,0,12.317527776790991,-7.7529994067218553,-3.4688055349720841,null,null,null,"Solar PV",0,0,0.113472205897172,0,-7.7529165821356898,-23.129083092013992,-6.538166796995533]
["Wind",null,null,"Wind",{"$f":"E155/3.6","v":0},5.4618332535028458,4.6086666070752669,6.9566389173269272,26.735611259937286,30.659999814298416,30.659999748071034,31.420611233140029,12.383277956396341,1.7531032400714776E-2,null,null,null,"Wind",{"$f":"S155/3.6","v":0},5.4613610357046127,4.6135277301073074,4.9537777321206198,9.9001389907466031,23.546888497140671,30.660027729140388,34.023916783432163,20.712027897437412,2.9241578733050552E-2,null,null,"Wind",{"$f":"AF155/3.6","v":0},5.44224991566605,5.9292499472697573,5.9755555043617887,17.749027775393593,18.019194470511543,30.659999913639492,30.660027696026695,17.012638913260567,null,null,null,"Wind",{"$f":"AS155/3.6","v":0},5.4413610448439913,5.9292499472697573,5.9755555043617887,17.013277560472488,14.962138748831219,26.735583307842411,30.659999979866875,19.622416694959004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind",0,-4.7221779823303223E-4,4.8611230320405596E-3,-2.0028611852063074,3.9244164692031021,2.6033055502921343,8.328749941041071,null,null,null,"Wind",0,-1.9583337836795778E-2,1.3205833401944904,-0.98108341296513846,3.9243886537022057,-0.76058353711333382,4.6293609568642253,null,null,null,"Wind",0,-2.0472208658854463E-2,1.3205833401944904,-0.98108341296513846,-9.722333699464798,-16.45847248430881,7.2391387385626622]
["Hydro domestic",null,null,"Hydro domestic",3.5222777724266052,6.7995555077989893,6.034916626910368,6.7995832788033619,7.4284999445080757,7.4284999527864981,7.4284999631345272,7.4284999610649214,7.4284999486472874,1.0516542852950842E-2,null,null,null,"Hydro domestic",3.5222777724266052,6.7989999428391457,6.034916626910368,6.5750277332133713,7.42849992795123,7.4284999610649214,7.4285277103384333,7.4285277310344906,7.4284999486472874,1.0487677362761143E-2,null,null,"Hydro domestic",3.5222777724266052,6.7988332816296149,7.185111049976614,7.4284999362296524,7.42849992795123,7.4284999196728068,7.4284999693433438,7.428499965204133,7.4284721538424492,null,null,null,"Hydro domestic",3.5222777724266052,6.7983332814441786,7.1881666158636408,7.4284999362296524,7.4284999445080757,7.4284999445080757,7.4284999445080757,7.42849992795123,7.4284999527864981,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro domestic",0,-5.5556495984365739E-4,0,-0.22455554558999058,2.7765830357573407E-5,2.7769969569213515E-5,0,null,null,null,"Hydro domestic",0,-7.2222616937445139E-4,1.150194423066246,0.62891665742629055,2.4835268064293814E-8,4.1392116401084422E-9,-2.7794804838165987E-5,null,null,null,"Hydro domestic",0,-1.2222263548107293E-3,1.1532499889532728,0.62891665742629055,0,-1.6556845672255349E-8,4.1392107519300225E-9]
["Pumped Storage",null,null,"Pumped Storage",3.391027765141593,5.1412777434517114,5.1412777525062365,5.1412499856410756,1.750277761473424,1.7502777568168111,1.7502777526775994,1.7502777443991766,1.7502777443991766,2.4778718490658306E-3,null,null,null,"Pumped Storage",3.390999999311235,5.1412777671875016,5.1412777276709676,5.1412777450039151,5.141277790793942,1.750277779582474,1.7502777609560225,1.750305543343226,1.7502777443991766,2.4710706610185178E-3,null,null,"Pumped Storage",3.391027765141593,5.141277738859773,5.1412499535621867,5.1412499840241956,1.750277761473424,1.7503055226471689,1.7502777609560225,1.7502777609560225,1.750305514368746,null,null,null,"Pumped Storage",3.390999999311235,5.1412777553357749,5.1412499825366664,5.1413055266150165,1.750277761473424,1.7502499744296074,1.7503055381692119,1.7502499604597688,1.750249970290396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumped Storage",-2.7765830358017496E-5,2.373579022219019E-8,-2.4835268952472234E-8,2.775936283949676E-5,-5.1740145501355528E-10,2.7798944049362007E-5,0,null,null,null,"Pumped Storage",0,-4.5919383850900886E-9,-2.7798944049806096E-5,-1.6168799632509945E-9,-5.1740145501355528E-10,1.6556845894299954E-8,2.776996956943556E-5,null,null,null,"Pumped Storage",-2.7765830358017496E-5,1.1884063511047316E-8,-2.7769969570101694E-5,5.5540973940892968E-5,0,-2.7769969569213515E-5,-2.7774108780631579E-5]
["Biomass",null,null,"Biomass",0,3.2833332952577621E-2,3.2833332661539316E-2,1.8125555540124574,2.1900555739800134,2.1900555863976479,2.1790277875132031,2.1900277833143869,2.1900000009271832,3.1003875636974377E-3,null,null,null,"Biomass",0,3.2833332952577621E-2,3.2833332661539316E-2,3.2833333049590387E-2,2.1900555739800134,2.1900555905368591,2.1790277792347803,2.1900000009271832,2.1900000009271832,3.0918777132593672E-3,null,null,"Biomass",0,3.2833332952577621E-2,3.2861110650830798E-2,3.2833332661539316E-2,3.2833332661539316E-2,3.2861110650830798E-2,2.1888888958427642E-2,0,0,null,null,null,"Biomass",0,3.2833332952577621E-2,3.2861110650830798E-2,3.2833332661539316E-2,3.2833332661539316E-2,3.2805555448349975E-2,2.1888889087777998E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass",0,0,0,-1.7797222209628669,-1.1027794745233077E-2,-2.7782387203689751E-5,0,null,null,null,"Biomass",0,0,2.7777989291481731E-5,-1.7797222213509181,-2.1681666850215859,-2.1900277833143869,-2.1900000009271832,null,null,null,"Biomass",0,0,2.7777989291481731E-5,-1.7797222213509181,-2.1572222413184741,-2.1572222278660367,-2.1900000009271832]
["Imported Electricity (Hydro)",null,null,"Imported Electricity (Hydro)",8.2959722479184475,8.7512222097979642,8.7512222594685021,12.63391669994841,16.215472305193543,16.215472312437164,16.215388991145623,16.215444564457155,16.21541672386229,2.2956199237237213E-2,null,null,null,"Imported Electricity (Hydro)",8.2959722479184475,8.7512222097979642,8.7512222594685021,11.627888934065899,16.215444527980353,16.2154167280015,16.215444523841143,16.21541672386229,16.21541672386229,2.2893189752738293E-2,null,null,"Imported Electricity (Hydro)",8.2959722479184475,8.7512222097979642,12.825166744490463,21.210305664765958,45.699305766158631,41.313472372583213,46.110444723938905,42.850055738041796,42.850055795990755,null,null,null,"Imported Electricity (Hydro)",8.2959722479184475,8.7512222263548107,12.826583412372404,20.824194526713754,43.932555682129326,39.735888997092843,38.771833460777998,43.188944528293277,42.850083553413342,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imported Electricity (Hydro)",0,0,0,-1.0060277658825107,-2.7781352400779724E-5,-2.7840594864159129E-5,0,null,null,null,"Imported Electricity (Hydro)",0,0,4.0739444850219613,8.5763889648175482,29.894972418745361,26.634611173584641,26.634639072128465,null,null,null,"Imported Electricity (Hydro)",0,1.6556846560433769E-8,4.075361152903902,8.1902778267653442,27.717083376935783,23.520444432635689,26.634666829551051]
["Imported Electricity (Coal)",null,null,"Imported Electricity (Coal)",0,0,0,0,16.381222407023113,16.381250156296623,16.381222340795727,16.381194723976982,16.381194723976982,2.3190891497361695E-2,null,null,null,"Imported Electricity (Coal)",0,0,0,0,12.02183316151301,16.38122239874469,16.381222407023113,16.381194723976982,16.381194723976982,2.3127237836613322E-2,null,null,"Imported Electricity (Coal)",0,0,0,0,16.381194591522217,16.381194616357487,16.38122239874469,16.381250156296623,16.381222075886196,null,null,null,"Imported Electricity (Coal)",0,0,0,0,16.381194591522217,16.381250156296623,16.381250139739777,16.381222307682037,16.38122237390942,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imported Electricity (Coal)",0,0,0,0,0,0,0,null,null,null,"Imported Electricity (Coal)",0,0,0,0,-8.2784232802168845E-9,5.5432319641113281E-5,2.7351909213990666E-5,null,null,null,"Imported Electricity (Coal)",0,0,0,0,-2.781550089636653E-5,5.5432319641113281E-5,2.7649932437867619E-5]
["Imported Electricity (Gas)",null,null,"Imported Electricity (Gas)",0,0,0.16227777736882368,3.2779999408457012,5.5308054553137884,5.5307777060402765,2.2430000067591513,5.5307777391539679,5.5307776729265852,7.8299334737247754E-3,null,null,null,"Imported Electricity (Gas)",0,0,0.16097222144405046,1.7950555413133569,3.6277777122126684,5.5307777060402765,0.6228333214918772,5.5307776729265852,5.5307776729265852,7.8084421080704836E-3,null,null,"Imported Electricity (Gas)",0,0,0,0,5.5307776729265852,5.5308055132627487,5.5308054863578739,5.5308054718706341,5.5307777060402765,null,null,null,"Imported Electricity (Gas)",0,0,0,0,2.2105833308564291,5.5308054553137884,5.5307776729265852,5.5308054718706341,5.5307776708569794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imported Electricity (Gas)",0,0,-1.3055559247732162E-3,-1.4829443995323444,-4.9079721338219109,-6.6227382689021397E-8,0,null,null,null,"Imported Electricity (Gas)",0,0,-0.16227777736882368,-3.2779999408457012,3.1044085524456477E-8,2.7732716666228896E-5,3.3113691344510698E-8,null,null,null,"Imported Electricity (Gas)",0,0,-0.16227777736882368,-3.2779999408457012,-3.3202221244573593,2.7716159820556641E-5,-2.0696058200542211E-9]
[]
[]
["Total (TWh)",null,null,null,{"$f":"SUM(E168:E184)","v":265.42480628316599},269.15263820737084,301.75530626917157,337.57863864208866,377.68194660269523,{"$f":"SUM(J168:J184)","v":438.53716712428854},{"$f":"SUM(K168:K184)","v":514.00169395012199},602.52416536298472,706.36330327536496,null,null,null,null,null,{"$f":"SUM(S168:S184)","v":265.42475073908764},269.17291814234989,301.56119624113973,339.17219382788346,{"$f":"SUM(W168:W184)","v":383.12880919195277},{"$f":"SUM(X168:X184)","v":439.02591647253655},514.85496795202675,603.85313678283012,708.30744422247835,null,null,null,null,{"$f":"SUM(AF168:AF184)","v":265.42480628316599},269.54355386234562,297.36969445065671,323.14328025395895,{"$f":"SUM(AJ168:AJ184)","v":341.38322522821699},{"$f":"SUM(AK168:AK184)","v":372.11194409455248},404.42022086932809,439.55180507006946,477.75335923872052,null,null,null,null,{"$f":"SUM(AS168:AS184)","v":265.42475073908764},269.5702779296779,297.28444334491445,321.06533388099507,335.32350083357102,360.55105484410888,{"$f":"SUM(AY168:AY184)","v":388.84197227964057},{"$f":"SUM(AZ168:AZ184)","v":419.36744490647271},452.30436165700661]
[null,null,{"$f":"D188-H188","v":2.869542833208838E-3},{"$f":"F188/F189-1","v":2.2887479517732512E-2},{"$f":"E187*3.6","v":955.52930261939764},{"$f":"F187*3.6","v":968.9494975465351},{"$f":"G187*3.6","v":1086.3191025690178},{"$f":"G188/G189-1","v":2.0017936684523674E-2}]
["Shares",null,null,null,910.59479999999996,947.26890000000003,1065]
[{"$f":"A168","v":"Existing Coal"},null,null,{"$f":"D168","v":"Existing Coal"},{"$f":"E168/E$187","v":0.88449250103184274},0.80641333695266104,0.66969594773575725,0.63542585352667513,0.42571887789808743,{"$f":"J168/J$187","v":0.27959311469570597},0.1133359311019032,4.5221607200840119E-2,0,null,null,null,null,{"$f":"R168","v":"Existing Coal"},{"$f":"S168/S$187","v":0.88449268612505894},0.80643101783041404,0.66946740009391825,0.62091584092679342,{"$f":"W168/W$187","v":0.41411044280316589},0.2792818567831748,0.11314809775252266,4.5122082631257561E-2,0,null,null,null,{"$f":"AE168","v":"Existing Coal"},{"$f":"AF168/AF$187","v":0.88449250103184274},0.80675705987528035,0.64311146861423629,0.61098431332168068,{"$f":"AJ168/AJ$187","v":0.47098487496839009},0.3295026964700522,0.14667732727025379,6.1988395725178544E-2,0,null,null,null,{"$f":"AR168","v":"Existing Coal"},{"$f":"AS168/AS$187","v":0.88449268612505894},0.80678054480483086,0.64299641726119294,0.60966909781959844,0.47949608615490835,0.34006818845094067,{"$f":"AY168/AY$187","v":0.15255354517899369},6.4971927203414395E-2,0]
["New Coal",null,null,"New Coal",0,1.9973796686618438E-2,0.17815787382838366,0.19110246709671352,0.17081061029162567,0.1471075108731516,0.12550947586088942,9.4578318005923201E-2,9.5173443140960212E-2,null,null,null,null,"New Coal",0,1.9972291827582526E-2,0.17827245978878661,0.19020451765914329,0.16838215704431514,0.14694367822051468,0.12530146717776899,9.4370168252430858E-2,8.6308842098375221E-2,null,null,null,"New Coal",0,1.994482893835587E-2,0.18078525397631515,0.19963933800665179,0.18897270489859277,0.17336733307424235,0.15951745289034516,0.12964506457204369,2.5188264109263656E-2,null,null,null,"New Coal",0,1.9942851691622392E-2,0.18083719062705456,0.20093141014781937,0.19238759954969611,0.17892634704990132,0.16590822904841221,0.13588507670290828,2.6605548282803041E-2]
["OCGT diesel",null,null,"OCGT diesel",4.0595300667042892E-3,7.2948072991526666E-3,5.0295534764160316E-3,4.4179829198295901E-3,3.6009870270560466E-3,3.1011561328158407E-3,8.56406596308346E-4,3.8965703266960282E-4,0,null,null,null,null,"OCGT diesel",4.0594262603898456E-3,7.2949801704958088E-3,5.0326987792152821E-3,4.3972256180201744E-3,3.5497200060598251E-3,3.0977670261692894E-3,8.5498726556633843E-4,3.887994680923637E-4,0,null,null,null,"OCGT diesel",4.0595300667042892E-3,7.2965942953198051E-3,7.289840919360184E-3,4.61534174189231E-3,3.9837114239005215E-3,3.6548141742443092E-3,1.0884580816042451E-3,5.3412993799364223E-4,0,null,null,null,"OCGT diesel",4.0594262603898456E-3,7.2966953511740748E-3,7.2895019318032651E-3,4.6451259046045865E-3,4.0558677519824298E-3,3.7720809607991765E-3,1.132136598212633E-3,5.59904111506386E-4,0]
["Inland Gas Plants",null,null,"Inland Gas Plants",4.3996557480867138E-3,6.6803276525701782E-3,6.4108235717975264E-3,6.2988616474662302E-3,6.9501455273267678E-3,5.9857463310350068E-3,5.1069330691829304E-3,4.3566718104621795E-3,3.716139394515392E-3,null,null,null,null,"Inland Gas Plants",4.3996566687801416E-3,6.6798243455831021E-3,6.4149501144652827E-3,5.7035926457080664E-3,6.8513367539992437E-3,5.9790194131050895E-3,5.0984692826762934E-3,4.3470835646304239E-3,3.7059394469912072E-3,null,null,null,"Inland Gas Plants",4.3996557480867138E-3,6.6706392566789367E-3,6.0464393155478975E-3,8.123159763278506E-3,7.6891431621398396E-3,7.0541795965231805E-3,6.4905671999043657E-3,5.9718657871612024E-3,5.4943504629770589E-3,null,null,null,"Inland Gas Plants",4.3996566687801416E-3,6.66997795746593E-3,6.0481732294777827E-3,8.1757331450356512E-3,7.8280957422961796E-3,7.2803682970836725E-3,6.7506714341361252E-3,6.2592283984703404E-3,5.8034912175192951E-3]
["Gas from N Moz",null,null,"Gas from N Moz",0,0,0,0,0,0,0,0,0,null,null,null,null,"Gas from N Moz",0,0,0,0,0,0,0,0,0,null,null,null,"Gas from N Moz",0,0,0,0,0,0,0,0,0,null,null,null,"Gas from N Moz",0,0,0,0,0,0,0,0,0]
["Gas Domestic Shale",null,null,"Gas Domestic Shale",0,0,0,0,0,0,0,0,0,null,null,null,null,"Gas Domestic Shale",0,0,0,0,0,0,0,0,0,null,null,null,"Gas Domestic Shale",0,0,0,0,6.943158414789882E-4,1.2602240961756452E-3,2.4506619017128837E-2,0.19791561643825561,0.41818340779709756,null,null,null,"Gas Domestic Shale",0,0,0,0,0,2.3243741874164303E-4,4.1785754772990747E-3,0.14903384971149303,0.36730533569191653]
["Coastal Gas",null,null,"Coastal Gas",0,0,2.1158608100474243E-3,3.0578883321139378E-3,2.4183561244175197E-2,2.0983841758527126E-2,2.5888371319759611E-2,0.18280728316271863,0.30891126651033535,null,null,null,null,"Coastal Gas",0,0,2.1174991132856921E-3,1.8826884316054159E-3,1.1590241800822906E-2,1.9363068585009881E-2,2.5067523372283039E-2,0.17553559934469806,0.29834317488499162,null,null,null,"Coastal Gas",0,0,0,0,0,0,0,0,0,null,null,null,"Coastal Gas",0,0,0,0,0,0,0,0,0]
["Nuclear",null,null,"Nuclear",4.9746669051342313E-2,4.9057768482704031E-2,4.3757308394792832E-2,3.9113931689515213E-2,0.12268001792484505,0.15578541399849027,0.26965216116496327,0.24999241430753252,0.24895868104173186,null,null,null,null,"Nuclear",4.9746679461572997E-2,4.9054072388899674E-2,4.3785474261174122E-2,7.6121855733516999E-2,0.2320119093743318,0.21840269573232013,0.31220231513478991,0.28610221256697799,0.27952908005500676,null,null,null,"Nuclear",4.9746669051342313E-2,4.8986620612820962E-2,4.4402735241997483E-2,4.0861131278386024E-2,3.8678021753585624E-2,3.5483945639837366E-2,3.2649276335376433E-2,0,0,null,null,null,"Nuclear",4.9746679461572997E-2,4.8981764284602242E-2,4.441546844200879E-2,4.1125585987677668E-2,3.9376983059232908E-2,0.18239865566311589,0.19616202499673754,0.15039794062639053,0.13944598822538734]
["Solar Thermal",null,null,"Solar Thermal",0,6.508079166887388E-4,1.9801732293961713E-3,2.0241374345204934E-3,1.4681591934093685E-2,0.15246648965068654,0.24937563588541639,0.23263953943672783,0.21468657973142183,null,null,null,null,"Solar Thermal",0,6.5075888373874752E-4,1.98144783463669E-3,1.9964457733466123E-3,1.7902305346323664E-3,0.12145189164519869,0.22266022460524604,0.20970188355644923,0.19550644125738922,null,null,null,"Solar Thermal",0,6.4986405808270043E-4,2.2978318649189066E-3,2.1225534765065518E-3,2.0091464437195184E-3,0.16590974955715271,0.30427302952943464,0.30723492522361323,0.3074706519432161,null,null,null,"Solar Thermal",0,6.4979963328417147E-4,2.2984908052424906E-3,2.1362907188447839E-3,2.0454542887919877E-3,2.0330454057658136E-2,0.17654315670641516,0.1922868889822939,0.20448263675050493]
["Solar PV",null,null,"Solar PV",0,1.2635952825466049E-2,1.089468110432616E-2,1.0074689716501625E-2,2.9532564957644607E-2,5.2195563880265951E-2,6.0747529947341908E-2,5.5718096714569607E-2,4.0951031306282734E-2,null,null,null,null,"Solar PV",0,1.2635000811781063E-2,1.0905746829130822E-2,9.9561032263759206E-3,1.4178651549265271E-2,3.9104562922343357E-2,4.9533798482447169E-2,4.6120163784670258E-2,3.7485448089734308E-2,null,null,null,"Solar PV",0,1.2617627060652841E-2,1.1436942306850993E-2,1.0524743193066604E-2,9.962411120126002E-3,4.0678022059165153E-2,5.8037267146809138E-2,5.8738242032068323E-2,5.3285863340934124E-2,null,null,null,"Solar PV",0,1.2616376201998347E-2,1.1440222034397443E-2,1.0592859709041872E-2,1.0142444626707107E-2,2.8962379907780594E-2,4.8289897167321225E-2,5.0371830552608604E-2,4.9497950599071805E-2]
["Wind",null,null,"Wind",0,2.0292698187467633E-2,1.5272860199396948E-2,2.0607461850400348E-2,7.0788692709376363E-2,6.9914256105934283E-2,5.9649608374726944E-2,5.2148300498804048E-2,1.7531032400714776E-2,null,null,null,null,"Wind",0,2.0289414973078446E-2,1.5298810946545512E-2,1.4605494855614453E-2,2.5840236372792574E-2,5.363439289947626E-2,5.9550804862772991E-2,5.6344688320578408E-2,2.9241578733050552E-2,null,null,null,"Wind",0,2.0190614235372797E-2,1.9938985235947143E-2,1.8491968948466414E-2,5.199150533400769E-2,4.8424122784763185E-2,7.5812232750711098E-2,6.9752933197803943E-2,3.5609668847477023E-2,null,null,null,"Wind",0,2.0185315260399239E-2,1.9944703061338939E-2,1.8611649635698967E-2,5.0736907846243025E-2,4.1497975245975594E-2,6.8756937814869384E-2,7.3110109886342423E-2,4.338321351373383E-2]
["Hydro domestic",null,null,"Hydro domestic",1.3270341313422288E-2,2.5262823181247129E-2,1.9999372012789413E-2,2.0142220213206354E-2,1.96686656890236E-2,1.6939271080485502E-2,1.445228692934109E-2,1.232896602012584E-2,1.0516542852950842E-2,null,null,null,null,"Hydro domestic",1.3270344090438656E-2,2.5258855867675182E-2,2.0012245282661038E-2,1.9385515242295891E-2,1.9389040316802306E-2,1.6920413311248366E-2,1.4428388910934254E-2,1.2301878186162487E-2,1.0487677362761143E-2,null,null,null,"Hydro domestic",1.3270341313422288E-2,2.5223505382368522E-2,2.4162216877042449E-2,2.2988254406502217E-2,2.1760002773965323E-2,1.9963078416491916E-2,1.8368270393046348E-2,1.6900169398735485E-2,1.5548759648031362E-2,null,null,null,"Hydro domestic",1.3270344090438656E-2,2.521915002520286E-2,2.4179424039097154E-2,2.3137035214717619E-2,2.2153233895154327E-2,2.0603184610623118E-2,1.9104161778003167E-2,1.7713582726021887E-2,1.6423675256131424E-2]
["Pumped Storage",null,null,"Pumped Storage",1.2775850956160843E-2,1.9101717812219889E-2,1.7037903379634747E-2,1.5229784699416328E-2,4.6342637693366877E-3,3.9911731274552475E-3,3.4051984133099842E-3,2.9049087904129771E-3,2.4778718490658306E-3,null,null,null,null,"Pumped Storage",1.2775749020650247E-2,1.9100278745236097E-2,1.7048870318049168E-2,1.5158311437561156E-2,1.3419188710024914E-2,3.986729971764579E-3,3.3995549618919289E-3,2.8985616480662686E-3,2.4710706610185178E-3,null,null,null,"Pumped Storage",1.2775850956160843E-2,1.9074014812038111E-2,1.728908510014724E-2,1.5910125007036126E-2,5.127017475165487E-3,4.7037069097744999E-3,4.3278690595482203E-3,3.9819601256716681E-3,3.6636173885993867E-3,null,null,null,"Pumped Storage",1.2775749020650247E-2,1.9072123955286222E-2,1.7294043121427988E-2,1.6013268902212514E-2,5.2196692361926884E-3,4.8543748545857432E-3,4.5013287220713348E-3,4.173547521911505E-3,3.8696287691730312E-3]
["Biomass",null,null,"Biomass",0,1.2198778050721135E-4,1.0880780546159261E-4,5.3692839135303962E-3,5.7986768858821185E-3,4.9940022205163526E-3,4.2393397009400768E-3,3.6347551006440152E-3,3.1003875636974377E-3,null,null,null,null,"Biomass",0,1.21978589745102E-4,1.0887784327292741E-4,9.6804318417246228E-5,5.7162383027238384E-3,4.9884426143527198E-3,4.2323137871281419E-3,3.6267096542628298E-3,3.0918777132593672E-3,null,null,null,"Biomass",0,1.2181086315032197E-4,1.1050591658822692E-4,1.0160611303981174E-4,9.6177346264128858E-5,8.8309744345322315E-5,5.4124120973417263E-5,0,0,null,null,null,"Biomass",0,1.2179878733197273E-4,1.1053760594093644E-4,1.022637114529132E-4,9.7915393880595552E-5,9.0987267982156039E-5,5.629250607760093E-5,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE share",{"$f":"SUM(AF203,AF198:AF201)","v":1.3270341313422288E-2},{"$f":"SUM(AG203,AG198:AG201)","v":5.8803421599627176E-2},5.7946482201347724E-2,5.4229126137581601E-2,{"$f":"SUM(AJ203,AJ198:AJ201)","v":8.5819243018082664E-2},{"$f":"SUM(AK203,AK198:AK201)","v":0.27506328256191825},0.45654492394097462,0.45262626985222104,0.41191494377965859]
[]
[null,null,null,{"$f":"D168","v":"Existing Coal"}]
[]
[]
[]
[]
[]
[]
[]
["Peak demand and Load factor"]
[]
[]
[]
[]
[null,"Load factor","annual",null,{"$f":"E144","v":2010},2015,2020,2025,2030,{"$f":"J144","v":2035},{"$f":"K144","v":2040},2045,2050,null,null,"Load factor","annual",null,{"$f":"S144","v":2010},2015,2020,2025,{"$f":"W144","v":2030},{"$f":"X144","v":2035},2040,2045,2050,null,"Load factor","annual",null,{"$f":"AF144","v":2010},2015,2020,2025,{"$f":"AJ144","v":2030},{"$f":"AK144","v":2035},2040,2045,2050,null,"Load factor","annual",null,{"$f":"AS144","v":2010},2015,2020,2025,2030,2035,{"$f":"AY144","v":2040},{"$f":"AZ144","v":2045},2050]
[null,null,null,{"$f":"+D145","v":"Existing Coal"},{"$f":"IFERROR(E145/(E36*8760*3.6/1000),0)","v":0.74443890005925795},0.66917118488910921,0.63133510828744344,0.76402521502622311,0.81000018028262932,{"$f":"IFERROR(J145/(J36*8760*3.6/1000),0)","v":0.8100000126843675},0.79546629230898613,0.81000020506973203,0,null,null,null,null,{"$f":"+R145","v":"Existing Coal"},{"$f":"IFERROR(S145/(S36*8760*3.6/1000),0)","v":0.74443890005925795},0.66923627806088271,0.63071367196519079,0.75010288126445035,{"$f":"IFERROR(W145/(W36*8760*3.6/1000),0)","v":0.79927636924596202},0.81000001705948521,0.79546628780852857,0.81000020506973203,0,null,null,null,{"$f":"+AE145","v":"Existing Coal"},{"$f":"IFERROR(AF145/(AF36*8760*3.6/1000),0)","v":0.74443890005925795},0.67042872459509684,0.5974620368714848,0.70322296133900652,{"$f":"IFERROR(AJ145/(AJ36*8760*3.6/1000),0)","v":0.81000018602743307},0.8099994610777308,0.81000082992219014,0.81000020802293649,0,null,null,null,{"$f":"+AR145","v":"Existing Coal"},{"$f":"IFERROR(AS145/(AS36*8760*3.6/1000),0)","v":0.74443890005925795},0.67051471298557119,0.59718390000160593,0.69719690788262967,0.8100000378928206,0.8099998250601792,{"$f":"IFERROR(AY145/(AY36*8760*3.6/1000),0)","v":0.81000006926714518},0.81000020408533047,0]
[null,null,null,{"$f":"+D146","v":"New Coal"},0,0.8499981108915281,0.84999945204815863,0.84999960444287015,0.84999925016738564,0.84999960967846844,0.84999924231398816,0.84999990758794286,0.8564895788991157,null,null,null,null,{"$f":"+R146","v":"New Coal"},0,0.8499981108915281,0.84999901644639031,0.84999924667698679,0.84999887494950799,0.84999923969618907,0.84999923795098964,0.84999990758794286,0.85643679948228124,null,null,null,{"$f":"+AE146","v":"New Coal"},0,0.8499981108915281,0.84999900862571554,0.84999960269767072,0.84999961491406673,0.84999887541307662,0.84999924667698679,0.84999990808186721,0.85002099336629777,null,null,null,{"$f":"+AR146","v":"New Coal"},0,0.8499981108915281,0.84999944841596242,0.84999959920727186,0.84999924493178736,0.84999924190495713,0.84999923969618907,0.85000073244157781,0.85002295288629315]
[null,null,null,{"$f":"+D147","v":"OCGT diesel"},5.0000926460212258E-2,8.0191168064390084E-2,5.0000805018648113E-2,5.000089245391804E-2,5.0001390963546867E-2,4.9999348125871618E-2,5.0000504702641585E-2,5.0002081318343085E-2,0,null,null,null,null,{"$f":"+R147","v":"OCGT diesel"},4.9999637422477851E-2,8.0199110757979156E-2,4.9999889619011022E-2,5.000089245391804E-2,5.0000369221330956E-2,5.0000369544709239E-2,5.0000504702641585E-2,5.0002081318343085E-2,0,null,null,null,{"$f":"+AE147","v":"OCGT diesel"},5.0000926460212258E-2,8.0327310050464618E-2,7.1417954690468577E-2,5.0000892800843674E-2,4.9999349191117717E-2,5.0000369544709239E-2,5.0000506583289243E-2,5.0002081318343085E-2,0,null,null,null,{"$f":"+AR147","v":"OCGT diesel"},4.9999637422477851E-2,8.0336386774567087E-2,7.139416023188197E-2,4.9999961773874474E-2,5.00013903548348E-2,5.0001390202656787E-2,5.0003660899573241E-2,5.0007997424307324E-2,0]
[null,null,null,{"$f":"+D148","v":"Inland Gas Plants"},0.51272296166243814,0.52629313831231284,0.56623934589112157,0.62239820218387143,0.76833643256503426,0.76834455433207682,0.76834455705811189,0.81873645429384045,0.76833643438239096,null,null,null,null,{"$f":"+R148","v":"Inland Gas Plants"},0.51272296166243814,0.52629313831231284,0.56623934589112157,0.56623934589112157,0.76833643256503426,0.7683364283245353,0.76834455433207682,0.81873645429384045,0.76833643438239096,null,null,null,{"$f":"+AE148","v":"Inland Gas Plants"},0.51272296166243814,0.52629313831231284,0.52629313831231284,0.76833643256503426,0.76833643256503426,0.76833643014189201,0.88784595778618125,0.88785534923886777,0.88785535063890542,null,null,null,{"$f":"+AR148","v":"Inland Gas Plants"},0.51272296166243814,0.52629313831231284,0.52629313831231284,0.76833643256503426,0.76833642590139306,0.76833642590139306,0.88785535203894306,0.88784595778618125,0.88785535063890542]
[null,null,null,{"$f":"+D149","v":"Gas from N Moz"},0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"+R149","v":"Gas from N Moz"},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"+AE149","v":"Gas from N Moz"},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"+AR149","v":"Gas from N Moz"},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"+D151","v":"Coastal Gas"},{"$f":"IFERROR(E151/(E42*8760*3.6/1000),0)","v":0},0,0.15096304133383576,0.14153246409563164,0.12045507987673149,{"$f":"IFERROR(J151/(J42*8760*3.6/1000),0)","v":9.4075821305355606E-2},9.5826712658783036E-2,0.36024038019107929,0.48533960987218555,null,null,null,null,{"$f":"+R151","v":"Coastal Gas"},{"$f":"IFERROR(S151/(S42*8760*3.6/1000),0)","v":0},0,0.15098274632763212,0.15098274632763212,{"$f":"IFERROR(W151/(W42*8760*3.6/1000),0)","v":8.8457184832880453E-2},9.3618485253005423E-2,9.5702619127716423E-2,0.35198320103322661,0.47002588203907519,null,null,null,{"$f":"+AE151","v":"Coastal Gas"},{"$f":"IFERROR(AF151/(AF42*8760*3.6/1000),0)","v":0},0,0,0,{"$f":"IFERROR(AJ151/(AJ42*8760*3.6/1000),0)","v":0},0,0,0,0,null,null,null,{"$f":"+AR151","v":"Coastal Gas"},{"$f":"IFERROR(AS151/(AS42*8760*3.6/1000),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(AY151/(AY42*8760*3.6/1000),0)","v":0},0,0]
[null,null,null,"Nuclear",0.81037952905646216,0.81038123619918567,0.81037952905646216,0.81038123619918567,0.872500518588888,0.88116324571882232,0.89061868010041723,0.90000166378999358,0.90000149963571896,null,null,null,null,"Nuclear",0.81037952905646216,0.81038123619918567,0.81037952905646216,0.85182307000867841,0.88545470334654719,0.88650072046680894,0.89189777509555801,0.90000024336173767,0.90000029782359681,null,null,null,"Nuclear",0.81037952905646216,0.81038123619918567,0.81038123619918567,0.81037952905646216,0.81038123619918567,0.81037952905646216,0.81038121994068357,0,0,null,null,null,"Nuclear",0.81037952905646216,0.81038123619918567,0.81038123619918567,0.81037952905646216,0.81038123619918567,0.76139037398084441,0.75980007940944205,0.74999997114522432,0.7500003113543704]
[null,null,null,"Solar Thermal",0,0.39992389299732911,0.34105466346951979,0.39001458298394515,0.63777096461861138,0.6943528871286383,0.69702814090423304,0.69836332457157191,0.69996842707993212,null,null,null,null,"Solar Thermal",0,0.39992389299732911,0.34105466346951979,0.38649479606976045,0.39148908829465223,0.69294382066780791,0.69668325649307927,0.69819269494083436,0.69996755886878159,null,null,null,"Solar Thermal",0,0.39992389299732911,0.39001458298394515,0.39148908829465223,0.39148908829465223,0.69389387627794707,0.69690717024497439,0.69830371448897355,0.69996790463694403,null,null,null,"Solar Thermal",0,0.39992389299732911,0.39001458298394515,0.39148908829465223,0.39148908829465223,0.65189855463507151,0.69449997578872835,0.69718481603093641,0.69996785808772166]
[null,null,null,"Solar PV",0,0.26793789741623619,0.25899831967072051,0.26793789741623619,0.267940101340023,0.26794012077665041,0.26793918016767365,0.26793933343834181,0.26793975989598628,null,null,null,null,"Solar PV",0,0.26793789741623619,0.25909460921964628,0.2660339969183827,0.2679397948146886,0.26793828279662052,0.26793947546915942,0.26793883601907775,0.26793975457966834,null,null,null,"Solar PV",0,0.26793789741623619,0.26793789741623619,0.26793789741623619,0.26793789741623619,0.26793963574970819,0.26793886299274827,0.26793794429055889,0.2679378337936168,null,null,null,"Solar PV",0,0.26793789741623619,0.26793789741623619,0.26793789741623619,0.26793789741623619,0.26793812636846115,0.26793862522434669,0.26793893802776847,0.26793769138674367]
[null,null,null,"Wind",0,0.31990607821539968,0.2699350916885242,0.34230038170671084,0.3500011839840208,0.34999999788011893,0.34999999712409857,0.34859445277671258,0.34645756785851234,null,null,null,null,"Wind",0,0.31987841985658777,0.27021981345367607,0.29014866127909311,0.3500008735773979,0.35000013412431408,0.35000031654269848,0.34432701906766466,0.34077813100957305,null,null,null,"Wind",0,0.31875905879628458,0.34728323062104727,0.3499954022457285,0.34999908640562821,0.35000011457250452,0.34999999901414947,0.3500003161646883,0.35000037317278132,null,null,null,"Wind",0,0.31870699657367046,0.34728323062104727,0.3499954022457285,0.35000090960982838,0.35000136607235749,0.3500008180576088,0.34999999977016982,0.35000029256853266]
[null,null,null,"Hydro domestic",0.60012909505363055,0.66342303895013144,0.58881830199685337,0.66342574852785219,0.72478826040523003,0.72478826121294404,0.72478826222258663,0.72478826202065805,0.72478826080908698,null,null,null,null,"Hydro domestic",0.60012909505363055,0.6633688332607196,0.58881830199685337,0.64151618071896477,0.72478825878980191,0.72478826202065805,0.72479096947812949,0.72479097149741467,0.72478826080908698,null,null,null,"Hydro domestic",0.60012909505363055,0.66335257236161016,0.70104114930781014,0.72478825959751592,0.72478825878980191,0.7247882579820879,0.72478826282837217,0.72478826242451511,0.72478554890918834,null,null,null,"Hydro domestic",0.60012909505363055,0.66330378804885359,0.7013392765610047,0.72478825959751592,0.72478826040523003,0.72478826040523003,0.72478826040523003,0.72478825878980191,0.72478826121294404]
[null,null,null,"Pumped Storage",0.24500228838187249,0.20154664831146399,0.20154664866641644,0.20154556015906741,6.8613802646309785E-2,6.8613802463762807E-2,6.8613802301498827E-2,0.15000254722552078,0.15000254722552078,null,null,null,null,"Pumped Storage",0.24500028229627024,0.20154664924194651,0.20154664769283256,0.20154664837231298,0.20154665016735826,6.8613803356214698E-2,6.8613802626026787E-2,0.15000492965449866,0.15000254722552078,null,null,null,"Pumped Storage",0.24500228838187249,0.2015466481314524,0.20154555890152154,0.20154556009568303,6.8613802646309785E-2,6.861489093054586E-2,6.8613802626026787E-2,0.1500025486444779,0.15000492717132372,null,null,null,"Pumped Storage",0.24500028229627024,0.2015466487773391,0.20154556003736943,0.20154773745772747,6.8613802646309785E-2,6.8612713347923834E-2,6.8614891539035786E-2,0.15000016608247277,0.15000016692497856]
[null,null,null,"Biomass",0,0.49974632703896221,0.4997463226091553,0.50003077308861321,0.50001268812329069,0.50001269095836709,0.49999490077569947,0.50000634322246273,0.50000000021168567,null,null,null,null,"Biomass",0,0.49974632703896221,0.4997463226091553,0.4997463285155645,0.50001268812329069,0.50001269190339248,0.49999489887615084,0.50000000021168567,0.50000000021168567,null,null,null,"Biomass",0,0.49974632703896221,0.5001691230644425,0.4997463226091553,0.4997463226091553,0.5001691230644425,0.49974633442197369,0,0,null,null,null,"Biomass",0,0.49974632703896221,0.5001691230644425,0.4997463226091553,0.4997463226091553,0.49932353396668644,0.49974633737517826,0,0]
[null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"\\E",null,null,null,null,null,null,null,null,null,null,null,null,null,"\\E",null,null,null,null,null,null,null,null,null,null,null,null,"\\E",null,null,null,null,null,null,null,null,null,null,null,null,"\\E"]

{"sheet":"ElcPrice_TIMES v2","index":1,"n_rows":199,"n_cols":60,"rows_kept":199,"cut":false,"hidden":false,"merged":[]}
[" RSA - Electricity Production",{"$f":"IF($E$16,\"\\C\",\"\")","v":"\\C"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E$17,\"\\C\",\"\")","v":"\\C"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E$18,\"\\C\",\"\")","v":"\\C"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E$19,\"\\C\",\"\")","v":"\\C"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E$19,\"\\C\",\"\")","v":"\\C"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upstream Infrastructure"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",null,{"$f":"[3]ITEMS_UPS!B8","v":"Existing Refineries"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]ITEMS_UPS!D9","v":"Refinery Crude Oil Coastal Existing"},null,null,null,null,null,null,null,{"$f":"IF(MID(AC4,2,3)<>\"GAS\",\"O*\",MID(AC4,5,3))","v":"O*"},null,{"$f":"[3]ITEMS_UPS!B9","v":"T"},{"$f":"[3]ITEMS_UPS!C9","v":"UREFOCRCO-E"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]ITEMS_UPS!D10","v":"Refinery Crude Oil Inland Existing"},null,null,null,null,null,null,null,{"$f":"IF(MID(AC5,2,3)<>\"GAS\",\"O*\",MID(AC5,5,3))","v":"O*"},null,{"$f":"[3]ITEMS_UPS!B10","v":"T"},{"$f":"[3]ITEMS_UPS!C10","v":"UREFOCRIN-E"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]ITEMS_UPS!D11","v":"Refinery GTL Existing"},null,null,null,null,null,null,null,"O*",null,{"$f":"[3]ITEMS_UPS!B11","v":"T"},{"$f":"[3]ITEMS_UPS!C11","v":"UGTLGICCO-E"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]ITEMS_UPS!D12","v":"Refinery CTL Existing"},null,null,null,null,null,null,null,"O*",null,{"$f":"[3]ITEMS_UPS!B12","v":"T"},{"$f":"[3]ITEMS_UPS!C12","v":"UCTLCLEIN-E"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O*",null,{"$f":"[3]ITEMS_UPS!B13","v":"New Refineries"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]ITEMS_UPS!D14","v":"Refinery CTL New"},null,null,null,null,null,null,null,"O*",null,{"$f":"[3]ITEMS_UPS!B14","v":"T"},{"$f":"[3]ITEMS_UPS!C14","v":"UCTLCLEIN-N"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]ITEMS_UPS!D15","v":"Refinery GTL New - Inland"},null,null,null,null,null,null,null,"O*",null,{"$f":"[3]ITEMS_UPS!B15","v":"T"},{"$f":"[3]ITEMS_UPS!C15","v":"UGTLGASIN-N"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O*",null,{"$f":"[3]ITEMS_UPS!B23","v":"T"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]ITEMS_UPS!D24","v":"Pipeline Gas Indigenous Ibhubezi"},null,null,null,null,null,null,null,"GIB",null,{"$f":"[3]ITEMS_UPS!B24","v":"T"},{"$f":"[3]ITEMS_UPS!C24","v":"UGASGIB-N"}]
[null,null,null,null,"in 2015 c/kWh",null,{"$f":"G16*(1.06^5)","v":41.627277891748811},{"$f":"H16*(1.06^5)","v":47.52171263356594},59.324733719922449,64.599120910364107,77.756442501374522,82.559079330316123,88.483425995968489,93.558245006039911,100.67141048751039,null,null,{"$f":"[3]ITEMS_UPS!D25","v":"Pipeline Gas Northern Mozambique"},null,null,null,null,null,null,null,"GRM",null,{"$f":"[3]ITEMS_UPS!B25","v":"T"},{"$f":"[3]ITEMS_UPS!C25","v":"UGASGRM-N"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]ITEMS_UPS!D26","v":"Pipeline Gas Southern Mozambique"},null,null,null,null,null,null,null,"GRS",null,{"$f":"[3]ITEMS_UPS!B26","v":"T"},{"$f":"[3]ITEMS_UPS!C26","v":"UGASGRS-N"}]
["Scenario to refresh",null,null,null,"refresh?",null,2010,{"$f":"G15+5","v":2015},{"$f":"H15+5","v":2020},2025,2030,2035,2040,2045,2050,null,null,{"$f":"[3]ITEMS_UPS!D27","v":"Pipeline Gas Indigenous Shale"},null,null,null,null,null,null,null,"GIH",null,{"$f":"[3]ITEMS_UPS!B27","v":"T"},{"$f":"[3]ITEMS_UPS!C27","v":"UGASGIH-N"}]
[1,{"$f":"Power!B16","v":"CGERUN10"},null,{"$f":"Power!C16","v":"Best"},1,{"$f":"D16","v":"Best"},{"$f":"E136","v":31.106323618775821},{"$f":"F136","v":35.510988154024297},{"$f":"G136","v":44.330892125314605},48.27222106023217,58.104137152141732,61.692946773875867,66.119963238676377,69.912163219768274,75.227534260745813,null,null,{"$f":"[3]ITEMS_UPS!D28","v":"LNG Terminal"},null,null,null,null,null,null,null,"O*",null,{"$f":"[3]ITEMS_UPS!B28","v":"T"},{"$f":"[3]ITEMS_UPS!C28","v":"ULGTGRL-N"}]
[2,{"$f":"Power!B17","v":"CGERUN11"},null,{"$f":"Power!C17","v":"Best Forced"},1,{"$f":"D17","v":"Best Forced"},{"$f":"V136","v":31.106323618775821},{"$f":"W136","v":35.504093302147709},44.318100140388523,49.578372884087081,58.614741913841883,62.392072459635294,66.539075229389127,70.260854484115143,75.115576122040522]
[3,{"$f":"Power!B18","v":"CGERUN20"},null,{"$f":"Power!C18","v":"Worst"},1,"Worst",{"$f":"AJ136","v":31.106323618775821},{"$f":"AK136","v":35.406352845546962},44.039011515927683,47.784147353955731,52.801756104462342,53.757951932803259,54.964887243029814,55.748289788375438,57.302921197786929,null,null,null,null,null,null,null,null,null,null,"UNIQUE List"]
[4,{"$f":"Power!B19","v":"CGERUN21"},null,{"$f":"Power!C19","v":"Worst Forced"},1,"Worst Forced",{"$f":"AX136","v":31.106323618775821},{"$f":"AY136","v":35.403140585487179},44.046851548272976,47.909293013361257,55.616193935535549,68.697508677913603,68.498251063898735,68.096402209982969,68.621534026708304,null,null,null,null,null,null,null,null,null,null,{"$f":"Z11","v":"O*"},null,null,"Oil Products"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z12","v":"GIB"},null,null,"Ibhubezi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z13","v":"GRM"},null,null,"Northern Mozambique"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z14","v":"GRS"},null,null,"Shale"]
["Fuel Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Costs",null,null,null,null,null,null,null,{"$f":"Z15","v":"GIH"},null,null,"LNG",null,null,"Fuel Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Costs"]
["Production",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production",null,null,null,null,null,null,null,null,null,null,null,null,null,"Production",null,null,null,null,null,null,null,null,null,null,null,null,null,"Production"]
[]
["Power Sector Fuel Marginals (short run)","\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Sector Fuel Marginals (short run)","\\T",null,null,null,null,null,null,null,null,null,null,null,null,"Power Sector Fuel Marginals (short run)","\\T",null,null,null,null,null,null,null,null,null,null,null,null,"Power Sector Fuel Marginals (short run)","\\T"]
[null,{"$f":"B16","v":"CGERUN10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B17","v":"CGERUN11"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B18","v":"CGERUN20"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B19","v":"CGERUN21"}]
[null,"EQ_COMBAL.M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQ_COMBAL.M",null,null,null,null,null,null,null,null,null,null,null,null,null,"EQ_COMBAL.M",null,null,null,null,null,null,null,null,null,null,null,null,null,"EQ_COMBAL.M"]
[null,null,null,null,2010,{"$f":"E29+5","v":2015},{"$f":"F29+5","v":2020},2025,2030,2035,2040,2045,2050,null,null,null,null,null,null,null,null,2010,{"$f":"V29+5","v":2015},{"$f":"W29+5","v":2020},2025,2030,2035,2040,2045,2050,null,null,null,null,null,2010,{"$f":"AJ29+5","v":2015},{"$f":"AK29+5","v":2020},2025,2030,2035,2040,2045,2050,null,null,null,null,null,2010,{"$f":"AX29+5","v":2015},{"$f":"AY29+5","v":2020},2025,2030,2035,2040,2045,2050]
[null,"PWRBIG",null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"PWRBIG",null,null,0,0,0,0,0,0,0,0,0,null,null,"PWRBIG",null,null,0,0,0,0,0,0,0,0,0,null,null,"PWRBIG",null,null,0,0,0,0,0,0,0,0,0]
[null,"PWRBIB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PWRBIB",null,null,null,null,null,null,null,null,null,null,null,null,null,"PWRBIB",null,null,null,null,null,null,null,null,null,null,null,null,null,"PWRBIB"]
[null,"PWRBIO",null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"PWRBIO",null,null,0,0,0,0,0,0,0,0,0,null,null,"PWRBIO",null,null,0,0,0,0,0,0,0,0,0,null,null,"PWRBIO",null,null,0,0,0,0,0,0,0,0,0]
[null,"PWRBIW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PWRBIW",null,null,null,null,null,null,null,null,null,null,null,null,null,"PWRBIW",null,null,null,null,null,null,null,null,null,null,null,null,null,"PWRBIW"]
[null,"PWRCLD",null,null,0,0,0,0,17.490900039672852,35.037300109863281,35.109298706054687,32.832801818847656,34.998001098632812,null,null,null,null,null,"PWRCLD",null,null,0,0,0,0,31.933599472045898,35.037300109863281,35.109298706054687,32.832801818847656,34.998001098632812,null,null,"PWRCLD",null,null,0,0,0,0,6.0436000823974609,35.037300109863281,15.161700248718262,15.369899749755859,15.37399959564209,null,null,"PWRCLD",null,null,0,0,0,0,0,0,11.484199523925781,15.364700317382812,15.37399959564209]
[null,"PWRCLE",null,null,20.670000076293945,20.670000076293945,28.379999160766602,28.379999160766602,28.379999160766602,28.379999160766602,28.379999160766602,28.379999160766602,28.379999160766602,null,null,null,null,null,"PWRCLE",null,null,20.670000076293945,20.670000076293945,28.379999160766602,28.379999160766602,28.379999160766602,28.379999160766602,28.379999160766602,28.379999160766602,28.379999160766602,null,null,"PWRCLE",null,null,20.670000076293945,20.670000076293945,28.379999160766602,28.379999160766602,28.379999160766602,28.379999160766602,28.379999160766602,28.379999160766602,24.411899566650391,null,null,"PWRCLE",null,null,20.670000076293945,20.670000076293945,28.379999160766602,28.379999160766602,28.379999160766602,28.379999160766602,28.379999160766602,28.379999160766602,24.411899566650391]
[null,"PWRCRB",null,null,0,0,17.73859977722168,18.065000534057617,18.391399383544922,18.512300491333008,18.656099319458008,18.750400543212891,18.86669921875,null,null,null,null,null,"PWRCRB",null,null,0,0,17.73859977722168,18.065000534057617,18.391399383544922,18.512300491333008,18.656099319458008,18.750400543212891,18.86669921875,null,null,"PWRCRB",null,null,0,0,17.73859977722168,18.065000534057617,18.391399383544922,18.512300491333008,18.656099319458008,18.750400543212891,18.86669921875,null,null,"PWRCRB",null,null,0,0,17.73859977722168,18.065000534057617,18.391399383544922,18.512300491333008,18.656099319458008,18.750400543212891,18.86669921875]
[null,"PWRGAS",null,null,1.5784000158309937,0.61640000343322754,5.2000000141561031E-3,1.5784000158309937,81.980697631835938,82.712699890136719,42.367298126220703,86.148200988769531,87.597702026367188,null,null,null,null,null,"PWRGAS",null,null,1.5784000158309937,0.61640000343322754,5.2000000141561031E-3,1.5125000476837158,11.534099578857422,82.653999328613281,66.318603515625,86.148200988769531,87.597702026367188,null,null,"PWRGAS",null,null,1.5784000158309937,0.61640000343322754,1.5125000476837158,24.052000045776367,59.868000030517578,59.868000030517578,63.874099731445313,60.679298400878906,66.926002502441406,null,null,"PWRGAS",null,null,1.5784000158309937,0.61640000343322754,1.5125000476837158,24.052000045776367,59.868000030517578,59.868000030517578,58.725498199462891,64.261802673339844,64.266899108886719]
[null,"PWRGRS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PWRGRS",null,null,null,null,null,null,null,null,null,null,null,null,null,"PWRGRS",null,null,null,null,null,null,null,null,null,null,null,null,null,"PWRGRS"]
[null,"PWRGRN",null,null,0,0,54.606800079345703,54.606800079345703,54.606800079345703,54.606800079345703,54.606800079345703,54.606800079345703,54.606800079345703,null,null,null,null,null,"PWRGRN",null,null,0,0,54.606800079345703,54.606800079345703,54.606800079345703,54.606800079345703,54.606800079345703,54.606800079345703,54.606800079345703,null,null,"PWRGRN",null,null,0,0,14.647299766540527,53.63690185546875,54.606800079345703,54.606800079345703,54.606800079345703,54.606800079345703,54.606800079345703,null,null,"PWRGRN",null,null,0,0,14.647299766540527,54.606800079345703,43.715301513671875,47.377899169921875,54.606800079345703,54.606800079345703,54.606800079345703]
[null,"PWRGRM",null,null,0,0,190.57060241699219,94.002403259277344,54.491901397705078,77.954299926757812,39.929901123046875,81.19219970703125,62.328300476074219,null,null,null,null,null,"PWRGRM",null,null,0,0,190.57060241699219,211.49679565429687,54.491901397705078,56.571201324462891,62.503299713134766,81.19219970703125,62.328300476074219,null,null,"PWRGRM",null,null,0,0,256.718505859375,23.130899429321289,40.112098693847656,56.423900604248047,61.303699493408203,63.071201324462891,39.185901641845703,null,null,"PWRGRM",null,null,0,0,256.718505859375,23.130899429321289,28.47089958190918,50.574699401855469,56.423900604248047,62.980499267578125,39.185901641845703]
[null,"PWRGIH",null,null,36.663700103759766,82.354499816894531,110.33989715576172,84.657600402832031,87.609596252441406,88.391799926757812,90.808296203613281,314.91229248046875,128.81039428710937,null,null,null,null,null,"PWRGIH",null,null,40.110599517822266,106.98529815673828,85.86810302734375,64.356597900390625,87.609596252441406,88.329200744628906,70.872100830078125,319.00259399414062,128.81039428710937,null,null,"PWRGIH",null,null,42.126998901367188,100.17350006103516,231.97189331054687,63.97869873046875,70.137603759765625,68.664703369140625,68.628303527832031,68.674102783203125,68.679603576660156,null,null,"PWRGIH",null,null,37.164798736572266,100.17350006103516,231.97189331054687,63.97869873046875,63.979698181152344,63.97869873046875,68.628303527832031,68.674102783203125,68.679603576660156]
[null,"PWRGIC",null,null,99999,99999,83.12359619140625,84.657600402832031,87.609596252441406,88.391799926757812,90.808296203613281,92.063301086425781,93.612297058105469,null,null,null,null,null,"PWRGIC",null,null,99999,99999,72.722801208496094,84.622802734375,87.609596252441406,88.892898559570313,90.808296203613281,92.063301086425781,93.612297058105469,null,null,"PWRGIC",null,null,99999,99999,68.431297302246094,56.001598358154297,71.990699768066406,63.97869873046875,71.990699768066406,87.034202575683594,85.274803161621094,null,null,"PWRGIC",null,null,99999,99999,68.431297302246094,63.97869873046875,71.990699768066406,63.97869873046875,71.990699768066406,107.94889831542969,71.521202087402344]
[null,"PWRHYD",null,null,0,9.9999997473787516E-5,0,0,0,0,0,0,0,null,null,null,null,null,"PWRHYD",null,null,0,9.9999997473787516E-5,0,0,0,0,0,0,0,null,null,"PWRHYD",null,null,0,0,0,0,0,0,0,0,0,null,null,"PWRHYD",null,null,0,0,0,0,0,0,0,0,0]
[null,"PWRNUC",null,null,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,null,null,null,null,null,"PWRNUC",null,null,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,null,null,"PWRNUC",null,null,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,null,null,"PWRNUC",null,null,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5]
[null,"PWRODS",null,null,129.23930358886719,129.23930358886719,155.66659545898437,158.60749816894531,161.54840087890625,164.875,168.83290100097656,171.42610168457031,165.89549255371094,null,null,null,null,null,"PWRODS",null,null,129.23930358886719,129.23930358886719,155.66659545898437,158.60749816894531,161.54840087890625,164.875,168.83290100097656,171.42610168457031,165.89549255371094,null,null,"PWRODS",null,null,129.23930358886719,129.23930358886719,155.66659545898437,158.60749816894531,161.54840087890625,164.875,168.83290100097656,171.42610168457031,165.89549255371094,null,null,"PWRODS",null,null,129.23930358886719,129.23930358886719,155.66659545898437,158.60749816894531,161.54840087890625,164.875,168.83290100097656,171.42610168457031,165.89549255371094]
[null,"PWRSOL",null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"PWRSOL",null,null,0,0,0,0,0,0,0,0,0,null,null,"PWRSOL",null,null,0,0,0,0,0,0,0,0,0,null,null,"PWRSOL",null,null,0,0,0,0,0,0,0,0,0]
[null,"PWRWND",null,null,0,9.9999997473787516E-5,0,0,0,0,0,0,0,null,null,null,null,null,"PWRWND",null,null,0,9.9999997473787516E-5,0,0,0,0,0,0,0,null,null,"PWRWND",null,null,0,0,0,0,0,0,0,0,0,null,null,"PWRWND",null,null,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,"\\T"]
[null,{"$f":"B27","v":"CGERUN10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S27","v":"CGERUN11"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG27","v":"CGERUN20"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU27","v":"CGERUN21"}]
[null,"VAR_ACT.L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAR_ACT.L",null,null,null,null,null,null,null,null,null,null,null,null,null,"VAR_ACT.L",null,null,null,null,null,null,null,null,null,null,null,null,null,"VAR_ACT.L"]
[null,null,null,null,{"$f":"E$29","v":2010},2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,null,null,null,{"$f":"V$29","v":2010},2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,{"$f":"AJ$29","v":2010},2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,{"$f":"AX$29","v":2010},2015,2020,2025,2030,2035,2040,2045,2050]
[null,{"$f":"\"X\"&B30","v":"XPWRBIG"},null,{"$f":"D30","v":0},0,0.11829999834299088,0.11829999834299088,7.8839998245239258,7.8839998245239258,7.8839998245239258,7.8839998245239258,7.8839998245239258,7.8839998245239258,null,null,null,null,null,{"$f":"\"X\"&S30","v":"XPWRBIG"},null,{"$f":"U30","v":0},0,0.11829999834299088,0.11829999834299088,0.11829999834299088,7.8839998245239258,7.8839998245239258,7.8839998245239258,7.8839998245239258,7.8839998245239258,null,null,{"$f":"\"X\"&AG30","v":"XPWRBIG"},null,{"$f":"AI30","v":0},0,0.11829999834299088,0.11829999834299088,0.11829999834299088,0.11829999834299088,0.11829999834299088,7.8800000250339508E-2,0,0,null,null,{"$f":"\"X\"&AU30","v":"XPWRBIG"},null,{"$f":"AW30","v":0},0,0.11829999834299088,0.11829999834299088,0.11829999834299088,0.11829999834299088,0.11829999834299088,7.8800000250339508E-2,0,0]
[null,"XPWRBIB",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XPWRBIB",null,0,null,null,null,null,null,null,null,null,null,null,null,"XPWRBIB",null,0,null,null,null,null,null,null,null,null,null,null,null,"XPWRBIB",null,0]
[null,"XPWRBIO",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"XPWRBIO",null,0,0,0,0,0,0,0,0,0,0,null,null,"XPWRBIO",null,0,0,0,0,0,0,0,0,0,0,null,null,"XPWRBIO",null,0,0,0,0,0,0,0,0,0,0]
[null,"XPWRBIW",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XPWRBIW",null,0,null,null,null,null,null,null,null,null,null,null,null,"XPWRBIW",null,0,null,null,null,null,null,null,null,null,null,null,null,"XPWRBIW",null,0]
[null,"XPWRCLD",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XPWRCLD",null,0,null,null,null,null,null,null,null,null,null,null,null,"XPWRCLD",null,0,0,0,0,0,0,0,0,0,71.286102294921875,null,null,"XPWRCLD",null,0,0,0,0,0,0,0,0,0,71.286102294921875]
[null,"XPWRCLE",null,0,0,0,613.01568603515625,1530.6602783203125,1737.0087890625,1334.4427490234375,854.1431884765625,538.69622802734375,876.65301513671875,null,null,null,null,null,"XPWRCLE",null,0,0,0,611.2061767578125,1474.5023193359375,1706.3304443359375,1334.4427490234375,854.1431884765625,538.69622802734375,648.50579833984375,null,null,"XPWRCLE",null,0,0,0,489.84930419921875,1334.73291015625,1737.0087890625,1334.4427490234375,854.1431884765625,538.69622802734375,12.119600296020508,null,null,"XPWRCLE",null,0,0,0,485.668701171875,1308.1671142578125,1737.0087890625,1334.4427490234375,854.1431884765625,538.69622802734375,12.119600296020508]
[null,"XPWRCRB",null,0,0,0,0,12.192999839782715,163.52450561523437,163.52450561523437,163.52450561523437,163.52450561523437,163.52450561523437,null,null,null,null,null,"XPWRCRB",null,0,0,0,0,0,151.95880126953125,163.52450561523437,163.52450561523437,163.52450561523437,163.52450561523437,null,null,"XPWRCRB",null,0,0,0,0,0,163.52450561523437,163.52450561523437,163.52450561523437,163.52450561523437,163.52450561523437,null,null,"XPWRCRB",null,0,0,0,0,0,76.58740234375,145.11039733886719,163.52450561523437,163.52450561523437,163.52450561523437]
[null,"XPWRGAS",null,0,9.3422002792358398,14.384400367736816,15.476200103759766,17.011100769042969,21,21,21,21,21,null,null,null,null,null,"XPWRGAS",null,0,9.3422002792358398,14.384400367736816,15.476200103759766,15.476200103759766,21,21,21,21,21,null,null,"XPWRGAS",null,0,9.3422002792358398,14.384400367736816,14.384400367736816,21,21,21,21,21,21,null,null,"XPWRGAS",null,0,9.3422002792358398,14.384400367736816,14.384400367736816,21,21,21,21,21,21]
[null,"XPWRGRS",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XPWRGRS",null,0,null,null,null,null,null,null,null,null,null,null,null,"XPWRGRS",null,0,null,null,null,null,null,null,null,null,null,null,null,"XPWRGRS",null,0]
[null,"XPWRGRN",null,0,0,0,1.2920999526977539,25.861700057983398,43.541301727294922,43.541301727294922,27.980899810791016,43.541301727294922,43.541301727294922,null,null,null,null,null,"XPWRGRN",null,0,0,0,1.2791999578475952,18.466299057006836,28.559700012207031,43.541301727294922,43.541301727294922,43.541301727294922,43.541301727294922,null,null,"XPWRGRN",null,0,0,0,0,0,43.541301727294922,43.541301727294922,43.541301727294922,43.541301727294922,43.541301727294922,null,null,"XPWRGRN",null,0,0,0,0,0,0,0,43.541301727294922,43.541301727294922,43.541301727294922]
[null,"XPWRGRM",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XPWRGRM",null,0,null,null,null,null,null,null,null,null,null,null,null,"XPWRGRM",null,0,null,null,null,null,null,null,null,null,null,null,null,"XPWRGRM",null,0]
[null,"XPWRGIH",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XPWRGIH",null,0,null,null,null,null,null,null,null,null,null,null,null,"XPWRGIH",null,0,0,0,0,0,2.8271999359130859,5.5932002067565918,85.577003479003906,669.75238037109375,1516.53173828125,null,null,"XPWRGIH",null,0,0,0,0,0,0,0,17.502500534057617,452.63619995117187,1210.0078125]
[null,"XPWRGIC",null,0,0,0,4.7993001937866211,8.0201997756958008,86.773200988769531,96.61669921875,133.40020751953125,885.10992431640625,1616.41455078125,null,null,null,null,null,"XPWRGIC",null,0,0,0,4.8039999008178711,4.8723001480102539,35.141399383544922,62.957298278808594,107.32050323486328,849.07391357421875,1566.1295166015625,null,null,"XPWRGIC",null,0,null,null,null,null,null,null,null,null,null,null,null,"XPWRGIC",null,0]
[null,"XPWRHYD",null,0,12.680299758911133,24.482000350952148,24.482000350952148,24.482000350952148,26.742700576782227,26.742700576782227,26.742700576782227,26.742700576782227,26.742700576782227,null,null,null,null,null,"XPWRHYD",null,0,12.680299758911133,24.545900344848633,24.545900344848633,24.545900344848633,26.742700576782227,26.742700576782227,26.742700576782227,26.742700576782227,26.742700576782227,null,null,"XPWRHYD",null,0,12.680299758911133,24.475900650024414,25.866500854492188,26.742700576782227,26.742700576782227,26.742700576782227,26.742700576782227,26.742700576782227,26.742700576782227,null,null,"XPWRHYD",null,0,12.680299758911133,24.474000930786133,25.914899826049805,26.742700576782227,26.742700576782227,26.742700576782227,26.742700576782227,26.742700576782227,26.742700576782227]
[null,"XPWRNUC",null,0,148.53829956054687,148.53829956054687,148.53829956054687,148.53829956054687,167.62959289550781,306.89419555664062,852.59869384765625,975.52227783203125,1246.9842529296875,null,null,null,null,null,"XPWRNUC",null,0,148.53829956054687,148.53829956054687,148.53829956054687,284.26919555664062,962.92388916015625,1010.1068725585937,1505.7294921875,1628.653076171875,1900.114990234375,null,null,"XPWRNUC",null,0,148.53829956054687,148.53829956054687,148.53829956054687,148.53829956054687,148.53829956054687,148.53829956054687,148.53829956054687,0,0,null,null,"XPWRNUC",null,0,148.53829956054687,148.53829956054687,148.53829956054687,148.53829956054687,261.64739990234375,827.1929931640625,827.1929931640625,678.65472412109375,678.65472412109375]
[null,"XPWRODS",null,0,12.019800186157227,22.012199401855469,17.269599914550781,16.976400375366211,15.510600090026855,15.510600090026855,5.2497000694274902,2.799799919128418,0,null,null,null,null,null,"XPWRODS",null,0,12.019800186157227,22.018100738525391,17.269599914550781,16.976400375366211,15.510600090026855,15.510600090026855,5.2497000694274902,2.799799919128418,0,null,null,"XPWRODS",null,0,12.019800186157227,22.052900314331055,24.521699905395508,16.976400375366211,15.510600090026855,15.510600090026855,5.2497000694274902,2.799799919128418,0,null,null,"XPWRODS",null,0,12.019800186157227,22.055700302124023,24.486200332641602,16.976400375366211,15.510600090026855,15.510600090026855,5.2497000694274902,2.799799919128418,0]
[null,"XPWRSOL",null,0,0,12.874300003051758,14.2677001953125,14.703300476074219,179.710693359375,442.70138549804687,693.44842529296875,745.06781005859375,747.4132080078125,null,null,null,null,null,"XPWRSOL",null,0,0,12.874300003051758,14.266200065612793,14.594200134277344,23.957799911499023,276.63760375976562,527.38470458984375,579.00408935546875,616.03411865234375,null,null,"XPWRSOL",null,0,0,12.874300003051758,14.703300476074219,14.712499618530273,14.712499618530273,276.74481201171875,527.4918212890625,579.1112060546875,620.469482421875,null,null,"XPWRSOL",null,0,0,12.874300003051758,14.703300476074219,14.712499618530273,14.712499618530273,65.812301635742188,316.55938720703125,368.17880249023437,413.18368530273437]
[null,"XPWRWND",null,0,0,19.667299270629883,19.667299270629883,30.349899291992188,101.57170104980469,144.93949890136719,205.48860168457031,205.48860168457031,205.48860168457031,null,null,null,null,null,"XPWRWND",null,0,0,19.591699600219727,19.591699600219727,19.591699600219727,21.512300491333008,70.640602111816406,136.86619567871094,148.97610473632812,148.97610473632812,null,null,"XPWRWND",null,0,0,19.592300415039063,21.345600128173828,21.512300491333008,63.896701812744141,86.383102416992188,110.37599945068359,110.37599945068359,110.37599945068359,null,null,"XPWRWND",null,0,0,19.588800430297852,21.345600128173828,21.512300491333008,47.119499206542969,47.119499206542969,96.247901916503906,110.37599945068359,110.37599945068359]
[]
["Total Power Sector Fuel Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Power Sector Fuel Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Power Sector Fuel Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Power Sector Fuel Costs"]
[null,{"$f":"B56","v":"XPWRBIG"},null,{"$f":"D56","v":0},{"$f":"E56*E30","v":0},{"$f":"F56*F30","v":0},0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"S56","v":"XPWRBIG"},null,{"$f":"U56","v":0},{"$f":"V56*V30","v":0},{"$f":"W56*W30","v":0},0,0,0,0,0,0,0,null,null,{"$f":"AG56","v":"XPWRBIG"},null,{"$f":"AI56","v":0},{"$f":"AJ56*AJ30","v":0},{"$f":"AK56*AK30","v":0},0,0,0,0,0,0,0,null,null,{"$f":"AU56","v":"XPWRBIG"},null,{"$f":"AW56","v":0},{"$f":"AX56*AX30","v":0},{"$f":"AY56*AY30","v":0},0,0,0,0,0,0,0]
[null,"XPWRBIB",null,0,{"$f":"E57*E31","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,"XPWRBIB",null,0,{"$f":"V57*V31","v":0},0,0,0,0,0,0,0,0,null,null,"XPWRBIB",null,0,{"$f":"AJ57*AJ31","v":0},0,0,0,0,0,0,0,0,null,null,"XPWRBIB",null,0,{"$f":"AX57*AX31","v":0},0,0,0,0,0,0,0,0]
[null,"XPWRBIO",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"XPWRBIO",null,0,{"$f":"V58*V32","v":0},0,0,0,0,0,0,0,0,null,null,"XPWRBIO",null,0,{"$f":"AJ58*AJ32","v":0},0,0,0,0,0,0,0,0,null,null,"XPWRBIO",null,0,{"$f":"AX58*AX32","v":0},0,0,0,0,0,0,0,0]
[null,"XPWRBIW",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"XPWRBIW",null,0,0,0,0,0,0,0,0,0,0,null,null,"XPWRBIW",null,0,0,0,0,0,0,0,0,0,0,null,null,"XPWRBIW",null,0,0,0,0,0,0,0,0,0,0]
[null,"XPWRCLD",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"XPWRCLD",null,0,0,0,0,0,0,0,0,0,0,null,null,"XPWRCLD",null,0,0,0,0,0,0,0,0,0,1095.9525078570296,null,null,"XPWRCLD",null,0,0,0,0,0,0,0,0,0,1095.9525078570296]
[null,"XPWRCLE",null,0,0,0,17397.384655214497,43440.137414149242,49296.307975837961,37871.484097376233,24240.582972139353,15288.198499324149,24879.411833863589,null,null,null,null,null,"XPWRCLE",null,0,0,0,17346.030783442082,41846.374585302314,48425.656578244409,37871.484097376233,24240.582972139353,15288.198499324149,18404.594012637041,null,null,"XPWRCLE",null,0,0,0,13901.922842075932,37879.718870081939,49296.307975837961,37871.484097376233,24240.582972139353,15288.198499324149,295.86246521439898,null,null,"XPWRCLE",null,0,0,0,13783.277331668418,37125.781604779186,49296.307975837961,37871.484097376233,24240.582972139353,15288.198499324149,295.86246521439898]
[null,"XPWRCRB",null,0,0,0,0,220.26654861743918,3007.4444917665096,3027.2147856458905,3050.7294179230812,3066.14997891651,3085.1676623374224,null,null,null,null,null,"XPWRCRB",null,0,0,0,0,0,2794.7350039926823,3027.2147856458905,3050.7294179230812,3066.14997891651,3085.1676623374224,null,null,"XPWRCRB",null,0,0,0,0,0,3007.4444917665096,3027.2147856458905,3050.7294179230812,3066.14997891651,3085.1676623374224,null,null,"XPWRCRB",null,0,0,0,0,0,1408.5495042521507,2686.327279953839,3050.7294179230812,3066.14997891651,3085.1676623374224]
[null,"XPWRGAS",null,0,14.745729068642163,8.8665444360578931,8.0476240758633466E-2,26.85032172316005,1721.5946502685547,1736.9666976928711,889.71326065063477,1809.1122207641602,1839.5517425537109,null,null,null,null,null,"XPWRGAS",null,0,14.745729068642163,8.8665444360578931,8.0476240758633466E-2,23.407753394899373,242.21609115600586,1735.7339859008789,1392.690673828125,1809.1122207641602,1839.5517425537109,null,null,"XPWRGAS",null,0,14.745729068642163,8.8665444360578931,21.756406242103594,505.09200096130371,1257.2280006408691,1257.2280006408691,1341.3560943603516,1274.265266418457,1405.4460525512695,null,null,"XPWRGAS",null,0,14.745729068642163,8.8665444360578931,21.756406242103594,505.09200096130371,1257.2280006408691,1257.2280006408691,1233.2354621887207,1349.4978561401367,1349.6048812866211]
[null,"XPWRGRS",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"XPWRGRS",null,0,0,0,0,0,0,0,0,0,0,null,null,"XPWRGRS",null,0,0,0,0,0,0,0,0,0,0,null,null,"XPWRGRS",null,0,0,0,0,0,0,0,0,0,0]
[null,"XPWRGRN",null,0,0,0,70.557443799498287,1412.2246847783026,2377.6511586168635,2377.6511586168635,1527.947402008067,2377.6511586168635,2377.6511586168635,null,null,null,null,null,"XPWRGRN",null,0,0,0,69.853016359691082,1008.3855008113824,1559.5538288926764,2377.6511586168635,2377.6511586168635,2377.6511586168635,2377.6511586168635,null,null,"XPWRGRN",null,0,0,0,0,0,2377.6511586168635,2377.6511586168635,2377.6511586168635,2377.6511586168635,2377.6511586168635,null,null,"XPWRGRN",null,0,0,0,0,0,0,0,2377.6511586168635,2377.6511586168635,2377.6511586168635]
[null,"XPWRGRM",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"XPWRGRM",null,0,0,0,0,0,0,0,0,0,0,null,null,"XPWRGRM",null,0,0,0,0,0,0,0,0,0,0,null,null,"XPWRGRM",null,0,0,0,0,0,0,0,0,0,0]
[null,"XPWRGIH",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"XPWRGIH",null,0,0,0,0,0,0,0,0,0,0,null,null,"XPWRGIH",null,0,0,0,0,0,198.29302885470679,384.05543308115739,5873.0045697594178,45994.643808899447,104154.79859657958,null,null,"XPWRGIH",null,0,0,0,0,0,0,0,1201.1669191473484,31084.384918845259,83102.856887161732]
[null,"XPWRGIC",null,0,0,0,398.93509130965685,678.97086776173819,7602.1651041580481,8540.1239469274879,12113.845558057074,81486.141456924845,151316.27909677848,null,null,null,null,null,"XPWRGIC",null,0,0,0,349.36032979281299,412.30769428773783,3078.7238117381639,5596.456729482743,9745.5920464723022,78168.547350013163,146608.98153957259,null,null,"XPWRGIC",null,0,0,0,0,0,0,0,0,0,0,null,null,"XPWRGIC",null,0,0,0,0,0,0,0,0,0,0]
[null,"XPWRHYD",null,0,0,2.4481999732484799E-3,0,0,0,0,0,0,0,null,null,null,null,null,"XPWRHYD",null,0,0,2.4545899724767034E-3,0,0,0,0,0,0,0,null,null,"XPWRHYD",null,0,0,0,0,0,0,0,0,0,0,null,null,"XPWRHYD",null,0,0,0,0,0,0,0,0,0,0]
[null,"XPWRNUC",null,0,965.49894714355469,965.49894714355469,965.49894714355469,965.49894714355469,1089.5923538208008,1994.8122711181641,5541.8915100097656,6340.8948059082031,8105.3976440429687,null,null,null,null,null,"XPWRNUC",null,0,965.49894714355469,965.49894714355469,965.49894714355469,1847.7497711181641,6259.0052795410156,6565.6946716308594,9787.24169921875,10586.244995117188,12350.747436523438,null,null,"XPWRNUC",null,0,965.49894714355469,965.49894714355469,965.49894714355469,965.49894714355469,965.49894714355469,965.49894714355469,965.49894714355469,0,0,null,null,"XPWRNUC",null,0,965.49894714355469,965.49894714355469,965.49894714355469,965.49894714355469,1700.7080993652344,5376.7544555664062,5376.7544555664062,4411.2557067871094,4411.2557067871094]
[null,"XPWRODS",null,0,1553.4306053362961,2844.8413211550796,2688.2998236368876,2692.5843914511788,2505.7126412160578,2557.3101898431778,886.32209210647125,479.95878563295992,0,null,null,null,null,null,"XPWRODS",null,0,1553.4306053362961,2845.6040057965438,2688.2998236368876,2692.5843914511788,2505.7126412160578,2557.3101898431778,886.32209210647125,479.95878563295992,0,null,null,"XPWRODS",null,0,1553.4306053362961,2850.1014787388558,3817.2095391398179,2692.5843914511788,2505.7126412160578,2557.3101898431778,886.32209210647125,479.95878563295992,0,null,null,"XPWRODS",null,0,1553.4306053362961,2850.4633472112764,3811.6834415089688,2692.5843914511788,2505.7126412160578,2557.3101898431778,886.32209210647125,479.95878563295992,0]
[null,"XPWRSOL",null,0,{"$f":"E72*E46","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,"XPWRSOL",null,0,0,0,0,0,0,0,0,0,0,null,null,"XPWRSOL",null,0,0,0,0,0,0,0,0,0,0,null,null,"XPWRSOL",null,0,0,0,0,0,0,0,0,0,0]
[null,"XPWRWND",null,0,0,1.9667298773792113E-3,0,0,0,0,0,0,0,null,null,null,null,null,"XPWRWND",null,0,0,1.9591699105291766E-3,0,0,0,0,0,0,0,null,null,"XPWRWND",null,0,0,0,0,0,0,0,0,0,0,null,null,"XPWRWND",null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
["Total Fuel",null,null,null,{"$f":"SUM(E76:E96)","v":2533.6752815484929},{"$f":"SUM(F76:F96)","v":3819.211227664543},21520.756437344851,49436.533175624616,67600.468375684795,58105.563147220688,48251.032212894446,110848.10690608769,191603.45913819305,null,null,null,null,"Total Fuel",null,null,null,{"$f":"SUM(V76:V96)","v":2533.6752815484929},{"$f":"SUM(W76:W96)","v":3819.9739111360395},21419.123376615786,47830.809696365679,64865.603234781011,59731.545618496646,51480.810060304946,111775.86298838499,184666.69355224108,null,"Total Fuel",null,null,null,{"$f":"SUM(AJ76:AJ96)","v":2533.6752815484929},{"$f":"SUM(AK76:AK96)","v":3824.4669703184682},18706.387734601409,42042.894209637976,59608.136244076522,48440.442612347746,38735.145252049093,68480.867497808387,112414.87844315657,null,"Total Fuel",null,null,null,{"$f":"SUM(AX76:AX96)","v":2533.6752815484929},{"$f":"SUM(AY76:AY96)","v":3824.8288387908888},18582.216126563046,41288.956944335223,56168.506221312273,49749.104023380525,38366.442477688244,58057.096904262988,95718.351269261184]
["Maintenance and Investment Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance and Investment Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance and Investment Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance and Investment Cost"]
[null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,"\\T"]
[null,{"$f":"B53","v":"CGERUN10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S53","v":"CGERUN11"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG53","v":"CGERUN20"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU53","v":"CGERUN21"}]
[null,"COST_ACT,COST_FOM,COST_INV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COST_ACT,COST_FOM,COST_INV",null,null,null,null,null,null,null,null,null,null,null,null,null,"COST_ACT,COST_FOM,COST_INV",null,null,null,null,null,null,null,null,null,null,null,null,null,"COST_ACT,COST_FOM,COST_INV"]
[null,null,null,null,{"$f":"E$29","v":2010},2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,null,null,null,{"$f":"V$29","v":2010},2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,{"$f":"AJ$29","v":2010},2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,{"$f":"AX$29","v":2010},2015,2020,2025,2030,2035,2040,2045,2050]
[null,"E*","ETRANS","Power",77592.541519165039,91334.721467971802,111985.68978786469,115072.12548542023,155019.57754325867,216010.20168876648,295727.80904960632,315046.95540809631,345082.64363670349,null,null,null,null,null,"E*","ETRANS","Power",77592.541519165039,91336.892667770386,111978.98525905609,119972.56532049179,159524.49093437195,213803.65569877625,290687.39871025085,312069.44588661194,346950.81715965271,null,null,"E*","ETRANS","Power",77592.541519165039,91197.057435035706,111941.29753303528,112368.59286308289,120648.55135917664,151599.61705970764,183552.68959951401,176558.54291629791,161346.21526432037,null,null,"E*","ETRANS","Power",77592.541519165039,91198.076434135437,111928.26292991638,112055.00849723816,129140.41888237,195371.62334632874,225516.21853017807,225188.98072147369,212474.98534488678]
[]
["Water and Environmental Levy Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Environmental Levy Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Environmental Levy Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Environmental Levy Costs"]
[null,null,null,null,89121.450746536255,null,null,null,null,101090.75110268593,null,null,null,null,null,null,null,null,null,null,null,89121.450746536255,null,null,null,null,101090.75110268593,null,null,null,null,null,null,null,null,89121.450746536255,null,null,null,null,101090.75110268593,null,null,null,null,null,null,null,null,89121.450746536255,null,null,null,null,101090.75110268593]
["Water Consumption",{"$f":"B101","v":"CGERUN10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Consumption",{"$f":"S101","v":"CGERUN11"},null,null,null,null,null,null,null,null,null,null,null,null,"Water Consumption",{"$f":"AG101","v":"CGERUN20"},null,null,null,null,null,null,null,null,null,null,null,null,"Water Consumption",{"$f":"AU101","v":"CGERUN21"}]
[null,"Flow:PWRWAT",null,null,{"$f":"VLOOKUP(B108,$B$16:$D$19,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow:PWRWAT",null,null,{"$f":"VLOOKUP(S108,$B$16:$D$19,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,"Flow:PWRWAT",null,null,{"$f":"VLOOKUP(AG108,$B$16:$D$19,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,"Flow:PWRWAT",null,null,{"$f":"VLOOKUP(AU108,$B$16:$D$19,2,FALSE)","v":0}]
[null,null,null,null,{"$f":"E$29","v":2010},2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,null,null,null,{"$f":"V$29","v":2010},2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,{"$f":"AJ$29","v":2010},2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,{"$f":"AX$29","v":2010},2015,2020,2025,2030,2035,2040,2045,2050]
["Water (litres)","E*","ETRANS","Power",317105.82392856479,null,null,null,null,321991.43742650934,null,null,null,null,null,null,null,"Water (litres)","E*","ETRANS","Power",317105.82392856479,null,null,null,null,321991.43742650934,null,null,null,null,"Water (litres)","E*","ETRANS","Power",317105.82392856479,null,null,null,null,321991.43742650934,null,null,null,null,"Water (litres)","E*","ETRANS","Power",317105.82392856479,null,null,null,null,321991.43742650934]
[]
["Water Price:","R/l",null,null,0,{"$f":"E113*2","v":0},{"$f":"F113","v":0},{"$f":"G113","v":0},0,0,0,0,0,null,null,null,null,"Water Price:","R/l",null,null,0,{"$f":"V113*2","v":0},{"$f":"W113","v":0},{"$f":"X113","v":0},0,0,0,0,0,null,"Water Price:","R/l",null,null,0,{"$f":"AJ113*2","v":0},{"$f":"AK113","v":0},{"$f":"AL113","v":0},0,0,0,0,0,null,"Water Price:","R/l",null,null,0,{"$f":"AX113*2","v":0},{"$f":"AY113","v":0},{"$f":"AZ113","v":0},0,0,0,0,0]
["Water Costs",null,null,null,{"$f":"E113*E111","v":0},{"$f":"F113*F111","v":0},0,0,0,0,0,0,0,null,null,null,null,"Water Costs",null,null,null,{"$f":"V113*V111","v":0},{"$f":"W113*W111","v":0},0,0,0,0,0,0,0,null,"Water Costs",null,null,null,{"$f":"AJ113*AJ111","v":0},{"$f":"AK113*AK111","v":0},0,0,0,0,0,0,0,null,"Water Costs",null,null,null,{"$f":"AX113*AX111","v":0},{"$f":"AY113*AY111","v":0},0,0,0,0,0,0,0]
[null,null,null,null,225354.44544219971,null,null,null,null,238061.96354448795,null,null,null,null,null,null,null,null,null,null,null,225354.44544219971,null,null,null,null,238061.96354448795,null,null,null,null,null,null,null,null,225354.44544219971,null,null,null,null,238061.96354448795,null,null,null,null,null,null,null,null,225354.44544219971,null,null,null,null,238061.96354448795]
[null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,"\\T"]
[null,{"$f":"B108","v":"CGERUN10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S108","v":"CGERUN11"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG108","v":"CGERUN20"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU108","v":"CGERUN21"}]
[null,"Flow:PWRENV",null,null,{"$f":"VLOOKUP(B117,$B$16:$D$19,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow:PWRENV",null,null,{"$f":"VLOOKUP(S117,$B$16:$D$19,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,"Flow:PWRENV",null,null,{"$f":"VLOOKUP(AG117,$B$16:$D$19,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,"Flow:PWRENV",null,null,{"$f":"VLOOKUP(AU117,$B$16:$D$19,2,FALSE)","v":0}]
[null,null,null,null,{"$f":"E$29","v":2010},2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,null,null,null,{"$f":"V$29","v":2010},2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,{"$f":"AJ$29","v":2010},2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,{"$f":"AX$29","v":2010},2015,2020,2025,2030,2035,2040,2045,2050]
["kWh out for plants that Pay Env.Levy","E*","ETRANS","Power",250215.51720094681,239345.72160148621,273897.93587112427,297471.35987854004,255509.45283573866,231592.85126113892,223009.97531461716,295646.19062042236,427656.89070892334,null,null,null,null,"kWh out for plants that Pay Env.Levy","E*","ETRANS","Power",250215.51720094681,239411.45277786255,273728.16223526001,305004.75813293457,320395.77210617065,292450.87496566772,280226.06773090363,351532.29749298096,458259.04573822021,null,"kWh out for plants that Pay Env.Levy","E*","ETRANS","Power",250215.51744508743,239800.97392272949,262172.27089691162,279268.35648345947,242724.52354812622,204782.12188720703,150008.52391052246,174080.84124481678,214437.59131622314,null,"kWh out for plants that Pay Env.Levy","E*","ETRANS","Power",250215.51720094681,239831.82066345215,261775.41603851318,276766.73827266693,252999.4584890604,267385.13230705261,204640.1763458252,208346.84047555923,236670.6653137207]
[]
["Environemental Levy","c/kWh",null,null,0,{"$f":"E122","v":0},{"$f":"F122","v":0},0,0,0,0,0,0,null,null,null,null,"Environemental Levy","c/kWh",null,null,0,{"$f":"V122","v":0},{"$f":"W122","v":0},0,0,0,0,0,0,null,"Environemental Levy","c/kWh",null,null,0,{"$f":"AJ122","v":0},{"$f":"AK122","v":0},0,0,0,0,0,0,null,"Environemental Levy","c/kWh",null,null,0,{"$f":"AX122","v":0},{"$f":"AY122","v":0},0,0,0,0,0,0]
["Environmental levy costs","mR",null,null,{"$f":"E122*E120/100","v":0},{"$f":"F122*F120/100","v":0},0,0,0,0,0,0,0,null,null,null,null,"Environmental levy costs","mR",null,null,{"$f":"V122*V120/100","v":0},{"$f":"W122*W120/100","v":0},0,0,0,0,0,0,0,null,"Environmental levy costs","mR",null,null,{"$f":"AJ122*AJ120/100","v":0},{"$f":"AK122*AK120/100","v":0},0,0,0,0,0,0,0,null,"Environmental levy costs","mR",null,null,{"$f":"AX122*AX120/100","v":0},{"$f":"AY122*AY120/100","v":0},0,0,0,0,0,0,0]
[]
["Total Costs","million R",null,null,{"$f":"E104+E98+E114+E123","v":80126.216800713533},{"$f":"F104+F98+F114+F123","v":95153.932695636351},{"$f":"G104+G98+G114+G123","v":133506.44622520954},164508.65866104484,222620.04591894348,274115.76483598718,343978.84126250079,425895.06231418403,536686.10277489654,null,null,null,null,"Total Costs","million R",null,null,{"$f":"V104+V98+V114+V123","v":80126.216800713533},{"$f":"W104+W98+W114+W123","v":95156.866578906425},{"$f":"X104+X98+X114+X123","v":133398.10863567187},167803.37501685746,224390.09416915296,273535.20131727291,342168.20877055579,423845.30887499696,531617.51071189379,null,"Total Costs","million R",null,null,{"$f":"AJ104+AJ98+AJ114+AJ123","v":80126.216800713533},{"$f":"AK104+AK98+AK114+AK123","v":95021.524405354168},{"$f":"AL104+AL98+AL114+AL123","v":130647.68526763668},154411.48707272086,180256.68760325317,200040.05967205539,222287.83485156309,245039.4104141063,273761.09370747698,null,"Total Costs","million R",null,null,{"$f":"AX104+AX98+AX114+AX123","v":80126.216800713533},{"$f":"AY104+AY98+AY114+AY123","v":95022.90527292632},{"$f":"AZ104+AZ98+AZ114+AZ123","v":130510.47905647942},153343.96544157338,185308.92510368227,245120.72736970926,263882.66100786632,283246.07762573671,308193.33661414799]
[]
[]
["Production","\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production","\\T",null,null,null,null,null,null,null,null,null,null,null,null,"Production","\\T",null,null,null,null,null,null,null,null,null,null,null,null,"Production","\\T"]
[null,{"$f":"B117","v":"CGERUN10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S117","v":"CGERUN11"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG117","v":"CGERUN20"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU117","v":"CGERUN21"}]
[null,"FlowI:*",null,null,{"$f":"VLOOKUP(B129,$B$16:$D$19,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"FlowI:*",null,null,{"$f":"VLOOKUP(S129,$B$16:$D$19,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,"FlowI:*",null,null,{"$f":"VLOOKUP(AG129,$B$16:$D$19,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,"FlowI:*",null,null,{"$f":"VLOOKUP(AU129,$B$16:$D$19,2,FALSE)","v":0}]
[null,null,null,null,{"$f":"E$29","v":2010},2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,null,null,null,{"$f":"V$29","v":2010},2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,{"$f":"AJ$29","v":2010},2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,{"$f":"AX$29","v":2010},2015,2020,2025,2030,2035,2040,2045,2050]
[null,"ETRANS",null,"Power",927.3174934387207,964.64270782470703,1084.1721954345703,1226.8570995330811,1379.3031005859375,1599.5617084503174,1872.8440971374512,2193.0693511962891,2568.3016052246094,null,null,null,null,null,"ETRANS",null,"Power",927.3174934387207,964.85978889465332,1083.605094909668,1218.4590072631836,1378.1589965820312,1578.2882118225098,1851.2513847351074,2171.6831130981445,2547.8377952575684,null,null,"ETRANS",null,"Power",927.3174934387207,966.14720344543457,1067.9887008666992,1163.3175106048584,1228.9819946289062,1339.6050052642822,1455.9043884277344,1582.3658103942871,1719.8773059844971,null,null,"ETRANS",null,"Power",927.3174934387207,966.2489070892334,1066.6772041320801,1152.257194519043,1199.4925994873047,1284.522008895874,1386.86399269104,1497.4152030944824,1616.833589553833]
[]
["Production (Going into Transmission Line - TWh)",null,null,null,{"$f":"E132/3.6","v":257.58819262186688},{"$f":"F132/3.6","v":267.95630772908527},301.15894317626953,340.79363875918915,383.13975016276044,444.32269679175482,520.23447142706971,609.18593088785804,713.41711256239148,null,null,null,null,"Production (Going into Transmission Line - TWh)",null,null,null,{"$f":"V132/3.6","v":257.58819262186688},{"$f":"W132/3.6","v":268.0166080262926},301.00141525268555,338.46083535088434,382.82194349500867,438.41339217291937,514.23649575975207,603.24530919392907,707.73272090488013,null,"Production (Going into Transmission Line - TWh)",null,null,null,{"$f":"AJ132/3.6","v":257.58819262186688},{"$f":"AK132/3.6","v":268.37422317928736},296.66352801852753,323.14375294579401,341.3838873969184,372.1125014623006,404.41788567437067,439.54605844285754,477.74369610680475,null,"Production (Going into Transmission Line - TWh)",null,null,null,{"$f":"AX132/3.6","v":257.58819262186688},{"$f":"AY132/3.6","v":268.40247419145373},296.29922337002222,320.07144292195636,333.19238874647351,356.8116691377428,385.23999796973334,415.94866752624512,449.12044154273138]
[null,null,null,null,{"$f":"E131","v":2010},{"$f":"F131","v":2015},2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,null,null,null,{"$f":"V131","v":2010},{"$f":"W131","v":2015},2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,{"$f":"AJ131","v":2010},{"$f":"AK131","v":2015},2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,{"$f":"AX131","v":2010},{"$f":"AY131","v":2015},2020,2025,2030,2035,2040,2045,2050]
["Generation Price ELC","c/kWh",{"$f":"D16","v":"Best"},{"$f":"A136","v":"Generation Price ELC"},{"$f":"E125/E134/1000*100","v":31.106323618775821},{"$f":"F125/F134/1000*100","v":35.510988154024297},44.330892125314605,48.27222106023217,58.104137152141732,61.692946773875867,66.119963238676377,69.912163219768274,75.227534260745813,null,null,null,null,"Generation Price","c/kWh",{"$f":"D17","v":"Best Forced"},{"$f":"R136","v":"Generation Price"},{"$f":"V125/V134/1000*100","v":31.106323618775821},{"$f":"W125/W134/1000*100","v":35.504093302147709},44.318100140388523,49.578372884087081,58.614741913841883,62.392072459635294,66.539075229389127,70.260854484115143,75.115576122040522,{"$f":"D18","v":"Worst"},"Generation Price","c/kWh",null,{"$f":"AF136","v":"Generation Price"},{"$f":"AJ125/AJ134/1000*100","v":31.106323618775821},{"$f":"AK125/AK134/1000*100","v":35.406352845546962},44.039011515927683,47.784147353955731,52.801756104462342,53.757951932803259,54.964887243029814,55.748289788375438,57.302921197786929,{"$f":"D19","v":"Worst Forced"},"Generation Price","c/kWh",null,{"$f":"AT136","v":"Generation Price"},{"$f":"AX125/AX134/1000*100","v":31.106323618775821},{"$f":"AY125/AY134/1000*100","v":35.403140585487179},44.046851548272976,47.909293013361257,55.616193935535549,68.697508677913603,68.498251063898735,68.096402209982969,68.621534026708304]
[]
[]
[]
["Electricity out of transmissions","\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,"\\T"]
[null,{"$f":"B129","v":"CGERUN10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S129","v":"CGERUN11"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG129","v":"CGERUN20"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU129","v":"CGERUN21"}]
[null,"Flow:*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow:*",null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow:*",null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow:*"]
[null,null,null,null,{"$f":"E131","v":2010},2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,null,null,null,{"$f":"V131","v":2010},2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,{"$f":"AJ131","v":2010},2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,{"$f":"AX131","v":2010},2015,2020,2025,2030,2035,2040,2045,2050]
[null,"ETRANS",null,null,927.3174934387207,964.64270782470703,1084.1721954345703,1226.8570995330811,1379.3031005859375,1599.5617084503174,1872.8440971374512,2193.0693511962891,2568.3016052246094,null,null,null,null,null,"ETRANS",null,null,927.3174934387207,964.85978889465332,1083.605094909668,1218.4590072631836,1378.1589965820312,1578.2882118225098,1851.2513847351074,2171.6831130981445,2547.8377952575684,null,null,"ETRANS",null,null,927.3174934387207,966.14720344543457,1067.9887008666992,1163.3175106048584,1228.9819946289062,1339.6050052642822,1455.9043884277344,1582.3658103942871,1719.8773059844971,null,null,"ETRANS",null,null,927.3174934387207,966.2489070892334,1066.6772041320801,1152.257194519043,1199.4925994873047,1284.522008895874,1386.86399269104,1497.4152030944824,1616.833589553833]
[]
[]
["Transmissions costs","\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,"\\T"]
[null,{"$f":"B141","v":"CGERUN10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S141","v":"CGERUN11"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG141","v":"CGERUN20"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU141","v":"CGERUN21"}]
[null,"COST_ACT,COST_FOM,COST_INV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COST_ACT,COST_FOM,COST_INV",null,null,null,null,null,null,null,null,null,null,null,null,null,"COST_ACT,COST_FOM,COST_INV",null,null,null,null,null,null,null,null,null,null,null,null,null,"COST_ACT,COST_FOM,COST_INV"]
[null,null,null,null,{"$f":"E143","v":2010},{"$f":"F143","v":2015},2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,null,null,null,{"$f":"V143","v":2010},{"$f":"W143","v":2015},2020,2025,2030,{"$f":"AA143","v":2035},2040,2045,2050,null,null,null,null,null,{"$f":"AJ143","v":2010},{"$f":"AK143","v":2015},2020,2025,2030,{"$f":"AO143","v":2035},{"$f":"AP143","v":2040},2045,2050,null,null,null,null,null,{"$f":"AX143","v":2010},{"$f":"AY143","v":2015},2020,2025,2030,{"$f":"BC143","v":2035},{"$f":"BD143","v":2040},2045,2050]
[null,"ETRANS",null,null,2.7400000020861626E-2,2.8300000354647636E-2,3.189999982714653E-2,3.6200001835823059E-2,4.1299998760223389E-2,4.7899998724460602E-2,5.6099999696016312E-2,6.589999794960022E-2,7.7299997210502625E-2,null,null,null,null,null,"ETRANS",null,null,2.7400000020861626E-2,2.8300000354647636E-2,3.189999982714653E-2,3.5900000482797623E-2,4.0699999779462814E-2,4.7299999743700027E-2,5.5500000715255737E-2,6.5200001001358032E-2,7.6700001955032349E-2,null,null,"ETRANS",null,null,2.7400000020861626E-2,2.8300000354647636E-2,3.1399998813867569E-2,3.4299999475479126E-2,3.6800000816583633E-2,4.010000079870224E-2,4.3600000441074371E-2,4.7400001436471939E-2,5.1600001752376556E-2,null,null,"ETRANS",null,null,2.7400000020861626E-2,2.8300000354647636E-2,3.1399998813867569E-2,3.3900000154972076E-2,3.5900000482797623E-2,3.840000182390213E-2,4.1499998420476913E-2,4.4900000095367432E-2,4.8500001430511475E-2]
[]
[]
[null,null,null,"Electricity TWh",{"$f":"E144/3.6","v":257.58819262186688},{"$f":"F144/3.6","v":267.95630772908527},301.15894317626953,340.79363875918915,383.13975016276044,444.32269679175482,520.23447142706971,609.18593088785804,713.41711256239148,null,null,null,null,null,null,null,"Electricity TWh",{"$f":"V144/3.6","v":257.58819262186688},{"$f":"W144/3.6","v":268.0166080262926},301.00141525268555,338.46083535088434,382.82194349500867,438.41339217291937,514.23649575975207,603.24530919392907,707.73272090488013,null,null,null,null,"Electricity TWh",{"$f":"AJ144/3.6","v":257.58819262186688},{"$f":"AK144/3.6","v":268.37422317928736},296.66352801852753,323.14375294579401,341.3838873969184,372.1125014623006,404.41788567437067,439.54605844285754,477.74369610680475,null,null,null,null,"Electricity TWh",{"$f":"AX144/3.6","v":257.58819262186688},{"$f":"AY144/3.6","v":268.40247419145373},296.29922337002222,320.07144292195636,333.19238874647351,356.8116691377428,385.23999796973334,415.94866752624512,449.12044154273138]
[null,null,null,"Total cost mR",{"$f":"E125+E151","v":80126.244200713554},{"$f":"F125+F151","v":95153.960995636706},133506.47812520937,164508.69486104668,222620.08721894224,274115.81273598591,343978.89736250049,425895.12821418198,536686.18007489375,null,null,null,null,null,null,null,"Total cost mR",{"$f":"V125+V151","v":80126.244200713554},{"$f":"W125+W151","v":95156.89487890678},133398.1405356717,167803.41091685795,224390.13486915274,273535.24861727265,342168.26427055651,423845.37407499796,531617.58741189574,null,null,null,null,"Total cost mR",{"$f":"AJ125+AJ151","v":80126.244200713554},{"$f":"AK125+AK151","v":95021.552705354523},130647.7166676355,154411.52137272034,180256.72440325399,200040.09977205619,222287.87845156353,245039.45781410774,273761.14530747873,null,null,null,null,"Total cost mR",{"$f":"AX125+AX151","v":80126.244200713554},{"$f":"AY125+AY151","v":95022.933572926675},130510.51045647824,153343.99934157354,185308.96100368275,245120.76576971108,263882.70250786474,283246.12252573681,308193.38511414942]
[]
["Generation price after transmissions",null,null,null,{"$f":"E155/E154/1000*100","v":31.106334255909353},{"$f":"F155/F154/1000*100","v":35.510998715447755},44.330902717727859,48.272231682496702,58.104147931498019,61.6929575543287,66.119974022275457,69.912174037483297,75.227545095921442,null,null,null,null,null,null,null,null,{"$f":"V155/V154/1000*100","v":31.106334255909353},{"$f":"W155/W154/1000*100","v":35.504103861194984},44.318110738345275,49.578383490927443,58.614752545416295,62.39208324853923,66.539086022088796,70.260865292322023,75.115586959465404,null,null,null,null,null,{"$f":"AJ155/AJ154/1000*100","v":31.106334255909353},{"$f":"AK155/AK154/1000*100","v":35.406363390524056},44.039022100308927,47.784157968426584,52.80176688411602,53.757962709114359,54.964898023957666,55.74830057222858,57.30293199855776,null,null,null,null,null,{"$f":"AX155/AX154/1000*100","v":31.106334255909353},{"$f":"AY155/AY154/1000*100","v":35.403151129354356},44.04686214566788,47.909303604746675,55.616204710091552,68.697519439893995,68.498261836403827,68.096413004584235,68.621544825593631]
[]
[]
["DISTRIBUTION "]
["Cost of distribution"]
[null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,"\\T",null,null,null,null,null,null,null,null,null,null,null,null,null,"\\T"]
[null,{"$f":"B148","v":"CGERUN10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S148","v":"CGERUN11"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG148","v":"CGERUN20"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU148","v":"CGERUN21"}]
[null,{"$f":"B149","v":"COST_ACT,COST_FOM,COST_INV"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S149","v":"COST_ACT,COST_FOM,COST_INV"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG149","v":"COST_ACT,COST_FOM,COST_INV"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU149","v":"COST_ACT,COST_FOM,COST_INV"}]
[null,null,null,null,{"$f":"E150","v":2010},{"$f":"F150","v":2015},2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,null,null,null,{"$f":"V150","v":2010},{"$f":"W150","v":2015},2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,{"$f":"AJ150","v":2010},{"$f":"AK150","v":2015},2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,{"$f":"AX150","v":2010},{"$f":"AY150","v":2015},2020,2025,2030,2035,2040,2045,2050]
[null,"XAGRELC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XAGRELC",null,null,null,null,null,null,null,null,null,null,null,null,null,"XAGRELC",null,null,null,null,null,null,null,null,null,null,null,null,null,"XAGRELC"]
[null,"XCOMELC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XCOMELC",null,null,null,null,null,null,null,null,null,null,null,null,null,"XCOMELC",null,null,null,null,null,null,null,null,null,null,null,null,null,"XCOMELC"]
[null,"XINDELC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XINDELC",null,null,null,null,null,null,null,null,null,null,null,null,null,"XINDELC",null,null,null,null,null,null,null,null,null,null,null,null,null,"XINDELC"]
[null,"XRESELC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XRESELC",null,null,null,null,null,null,null,null,null,null,null,null,null,"XRESELC",null,null,null,null,null,null,null,null,null,null,null,null,null,"XRESELC"]
[null,"XTRAELC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XTRAELC",null,null,null,null,null,null,null,null,null,null,null,null,null,"XTRAELC",null,null,null,null,null,null,null,null,null,null,null,null,null,"XTRAELC"]
[]
["Electricity produced from distribution"]
[null,{"$f":"B162","v":"\\T"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S162","v":"\\T"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG162","v":"\\T"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU162","v":"\\T"}]
[null,{"$f":"B163","v":"CGERUN10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S163","v":"CGERUN11"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG163","v":"CGERUN20"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU163","v":"CGERUN21"}]
[null,"Flow:*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow:*",null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow:*",null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow:*"]
[null,null,null,null,{"$f":"E165","v":2010},{"$f":"F165","v":2015},2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,null,null,null,{"$f":"V165","v":2010},{"$f":"W165","v":2015},2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,{"$f":"AJ165","v":2010},{"$f":"AK165","v":2015},2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,{"$f":"AX165","v":2010},{"$f":"AY165","v":2015},2020,2025,2030,2035,2040,2045,2050]
[null,"XAGRELC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XAGRELC",null,null,null,null,null,null,null,null,null,null,null,null,null,"XAGRELC",null,null,null,null,null,null,null,null,null,null,null,null,null,"XAGRELC"]
[null,"XCOMELC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XCOMELC",null,null,null,null,null,null,null,null,null,null,null,null,null,"XCOMELC",null,null,null,null,null,null,null,null,null,null,null,null,null,"XCOMELC"]
[null,"XINDELC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XINDELC",null,null,null,null,null,null,null,null,null,null,null,null,null,"XINDELC",null,null,null,null,null,null,null,null,null,null,null,null,null,"XINDELC"]
[null,"XRESELC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XRESELC",null,null,null,null,null,null,null,null,null,null,null,null,null,"XRESELC",null,null,null,null,null,null,null,null,null,null,null,null,null,"XRESELC"]
[null,"XTRAELC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XTRAELC",null,null,null,null,null,null,null,null,null,null,null,null,null,"XTRAELC",null,null,null,null,null,null,null,null,null,null,null,null,null,"XTRAELC"]
[]
["Cost per unit for distribution only"]
[null,"XAGRELC",null,null,{"$f":"E166/(E177/3.6)/1000*100","v":{"$error":"#DIV/0!"}},{"$f":"F166/(F177/3.6)/1000*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"I166/(I177/3.6)/1000*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,"XAGRELC",null,null,{"$f":"V166/(V177/3.6)/1000*100","v":{"$error":"#DIV/0!"}},{"$f":"W166/(W177/3.6)/1000*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"XAGRELC",null,null,{"$f":"AJ166/(AJ177/3.6)/1000*100","v":{"$error":"#DIV/0!"}},{"$f":"AK166/(AK177/3.6)/1000*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"XAGRELC",null,null,{"$f":"AX166/(AX177/3.6)/1000*100","v":{"$error":"#DIV/0!"}},{"$f":"AY166/(AY177/3.6)/1000*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"XCOMELC",null,null,{"$f":"E167/(E178/3.6)/1000*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,"XCOMELC",null,null,{"$f":"V167/(V178/3.6)/1000*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"XCOMELC",null,null,{"$f":"AJ167/(AJ178/3.6)/1000*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"XCOMELC",null,null,{"$f":"AX167/(AX178/3.6)/1000*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"XINDELC",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,"XINDELC",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"XINDELC",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"XINDELC",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"XRESELC",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,"XRESELC",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"XRESELC",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"XRESELC",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"XTRAELC",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,"XTRAELC",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"XTRAELC",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"XTRAELC",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,{"$f":"$D$16&\" - \"&A191","v":"Best - Sector electricity prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$17&\" \"&$A$191","v":"Best Forced Sector electricity prices"}]
["Sector electricity prices",{"$f":"RIGHT(LEFT(B184,4),3)","v":"AGR"},null,{"$f":"B191","v":"AGR"},{"$f":"E184+E$157","v":{"$error":"#DIV/0!"}},{"$f":"F184+F$157","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,{"$f":"RIGHT(LEFT(S184,4),3)","v":"AGR"},null,{"$f":"S191","v":"AGR"},{"$f":"V184+V$157","v":{"$error":"#DIV/0!"}},{"$f":"W184+W$157","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"RIGHT(LEFT(AG184,4),3)","v":"AGR"},null,{"$f":"AG191","v":"AGR"},{"$f":"AJ184+AJ$157","v":{"$error":"#DIV/0!"}},{"$f":"AK184+AK$157","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"RIGHT(LEFT(AU184,4),3)","v":"AGR"},null,{"$f":"AU191","v":"AGR"},{"$f":"AX184+AX$157","v":{"$error":"#DIV/0!"}},{"$f":"AY184+AY$157","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"RIGHT(LEFT(B185,4),3)","v":"COM"},null,{"$f":"B192","v":"COM"},{"$f":"E185+E$157","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"I185+I$157","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,{"$f":"RIGHT(LEFT(S185,4),3)","v":"COM"},null,{"$f":"S192","v":"COM"},{"$f":"V185+V$157","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"RIGHT(LEFT(AG185,4),3)","v":"COM"},null,{"$f":"AG192","v":"COM"},{"$f":"AJ185+AJ$157","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"RIGHT(LEFT(AU185,4),3)","v":"COM"},null,{"$f":"AU192","v":"COM"},{"$f":"AX185+AX$157","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"IND",null,"IND",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,"IND",null,"IND",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"IND",null,"IND",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"IND",null,"IND",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"RES",null,"RES",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,"RES",null,"RES",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"RES",null,"RES",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"RES",null,"RES",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"TRA",null,"TRA",{"$f":"E188+E$157","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,"TRA",null,"TRA",{"$f":"V188+V$157","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"TRA",null,"TRA",{"$f":"AJ188+AJ$157","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"TRA",null,"TRA",{"$f":"AX188+AX$157","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"RIGHT(B189,3)","v":""},null,""]
[]
[null,"\\E"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\\E",null,null,null,null,null,null,null,null,null,null,null,null,null,"\\E",null,null,null,null,null,null,null,null,null,null,null,null,null,"\\E"]

{"sheet":"Demand","index":2,"n_rows":51,"n_cols":14,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,1000]
[]
[null,null,null,null,"From IRP2010 update"]
[null,null,null,null,null,"Green Shoots","Traditional Sectors","Weathering the Storm","Adrift in troubled waters","Moderate Growth","SO IRP moderate","SO IRP Low","Best-Least.Cost","Worst-Least.Cost"]
[null,null,null,null,2010,250.273,250.273,250.273,250.27600000000001,250.273,252.94300000000001,252.94300000000001,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E11,Power!$BF$26:$BN$26,0))","v":265.42480628316599},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E11,Power!$BF$26:$BN$26,0))","v":265.42480628316599}]
[null,null,null,null,2011,255.80799999999999,255.88800000000001,255.80799999999999,255.37799999999999,255.375,255.49299999999999,255.49299999999999,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E12,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E12,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2012,251.98,252.06299999999999,251.98,251.53100000000001,251.53299999999999,255.35300000000001,254.56200000000001,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E13,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E13,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2013,258.76900000000001,259.64600000000002,257.45,257.62900000000002,258.78199999999998,265.45699999999999,265.58600000000001,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E14,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E14,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2014,265.46499999999997,268.18400000000003,263.09399999999999,263.98599999999999,266.14100000000002,274.04399999999998,271.76100000000002,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E15,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E15,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2015,271.42399999999998,276.78800000000001,267.13900000000001,268.226,272.91199999999998,285.52600000000001,280.65199999999999,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E16,Power!$BF$26:$BN$26,0))","v":269.15263820737084},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E16,Power!$BF$26:$BN$26,0))","v":269.54355386234562}]
[null,null,null,null,2016,279.38400000000001,287.71699999999998,272.91399999999999,273.47800000000001,281.84300000000002,298.33199999999999,290.65499999999997,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E17,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E17,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2017,287.47899999999998,298.91300000000001,278.50599999999997,277.8,290.54599999999999,310.41000000000003,299.726,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E18,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E18,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2018,296.37900000000002,311.315,284.61500000000001,282.16199999999998,300.12599999999998,319.52300000000002,305.76,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E19,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E19,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2019,305.41800000000001,324.226,290.61599999999999,286.572,309.964,327.43799999999999,310.512,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E20,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E20,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2020,314.79000000000002,337.51499999999999,296.483,290.93700000000001,319.77,336.178,315.93,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E21,Power!$BF$26:$BN$26,0))","v":301.75530626917157},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E21,Power!$BF$26:$BN$26,0))","v":297.36969445065671}]
[null,null,null,null,2021,324.303,350.68599999999998,302.44799999999998,295.69299999999998,329.11599999999999,340.94600000000003,317.49900000000002,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E22,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E22,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2022,333.92899999999997,364.27300000000002,308.428,300.25799999999998,338.887,349.16399999999999,322.214,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E23,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E23,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2023,343.56099999999998,378.4,314.55599999999998,304.24,348.47699999999998,358.29899999999998,327.65800000000002,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E24,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E24,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2024,353.65100000000001,392.64400000000001,320.80799999999999,308.28399999999999,357.76,368.13600000000002,333.61200000000002,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E25,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E25,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2025,364.05599999999998,407.63499999999999,326.798,312.24299999999999,367.21800000000002,377.49599999999998,338.99700000000001,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E26,Power!$BF$26:$BN$26,0))","v":337.57863864208866},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E26,Power!$BF$26:$BN$26,0))","v":323.14328025395895}]
[null,null,null,null,2026,366.03399999999999,414.262,323.93,307.33300000000003,367.45800000000003,379.87099999999998,337.06400000000002,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E27,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E27,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2027,376.61099999999999,428.84899999999999,329.58800000000002,311.45400000000001,376.47300000000001,391,343.74700000000001,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E28,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E28,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2028,387.50599999999997,444.017,334.88,315.637,385.36900000000003,402.29599999999999,350.42099999999999,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E29,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E29,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2029,398.40800000000002,459.47199999999998,340.31700000000001,319.30099999999999,393.68799999999999,407.17500000000001,351.35700000000003,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E30,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E30,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2030,409.14,474.99,344.74700000000001,322.92500000000001,401.26799999999997,416.41,356.00099999999998,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E31,Power!$BF$26:$BN$26,0))","v":377.68194660269523},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E31,Power!$BF$26:$BN$26,0))","v":341.38322522821699}]
[null,null,null,null,2031,418.00099999999998,488.58,349.065,326.19400000000002,408.82900000000001,427.572,362.17200000000003,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E32,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E32,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2032,425.85599999999999,501.36599999999999,353.44499999999999,329.48700000000002,416.53300000000002,440.17500000000001,369.41800000000001,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E33,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E33,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2033,433.74299999999999,514.19200000000001,357.608,332.79899999999998,424.38200000000001,450.03,374.19299999999998,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E34,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E34,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2034,440.86200000000002,525.803,361.79399999999998,335.315,432.00400000000002,460.96800000000002,379.74700000000001,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E35,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E35,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2035,447.92599999999999,537.65099999999995,365.46899999999999,337.654,438.964,473.20299999999997,386.23099999999999,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E36,Power!$BF$26:$BN$26,0))","v":438.53716712428854},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E36,Power!$BF$26:$BN$26,0))","v":372.11194409455248}]
[null,null,null,null,2036,454.61700000000002,548.46400000000006,369.17,339.85700000000003,445.46600000000001,486.09399999999999,393.09699999999998,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E37,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E37,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2037,461.38900000000001,559.48199999999997,372.89699999999999,342.08,452.04700000000003,496.36799999999999,397.68700000000001,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E38,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E38,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2038,468.27199999999999,570.03300000000002,376.64800000000002,343.89600000000002,458.29500000000002,507.58699999999999,402.91300000000001,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E39,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E39,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2039,473.96,579.15200000000004,380.42500000000001,345.34899999999999,464.10700000000003,519.27599999999995,408.37900000000002,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E40,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E40,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2040,479.589,588.41700000000003,384.245,346.07499999999999,467.96300000000002,530.77700000000004,413.56099999999998,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E41,Power!$BF$26:$BN$26,0))","v":514.00169395012199},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E41,Power!$BF$26:$BN$26,0))","v":404.42022086932809}]
[null,null,null,null,2041,485.29500000000002,597.83399999999995,388.089,346.834,471.65499999999997,540.39,417.14,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E42,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E42,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2042,490.49400000000003,606.81399999999996,391.31099999999998,347.56799999999998,475.33100000000002,548.83799999999997,419.71699999999998,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E43,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E43,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2043,495.71699999999998,615.89400000000001,394.53699999999998,348.26,478.99099999999999,558.173,422.887,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E44,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E44,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2044,500.99599999999998,624.12699999999995,397.76600000000002,348.471,482.22800000000001,567.79700000000003,426.18099999999998,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E45,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E45,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2045,505.38799999999998,631.505,400.99599999999998,348.58300000000003,485.673,576.92100000000005,428.99900000000002,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E46,Power!$BF$26:$BN$26,0))","v":602.52416536298472},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E46,Power!$BF$26:$BN$26,0))","v":439.55180507006946}]
[null,null,null,null,2046,509.75400000000002,638.90700000000004,403.666,348.64400000000001,489.10500000000002,585.72699999999998,431.49200000000002,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E47,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E47,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2047,514.13800000000003,646.37800000000004,406.26900000000001,348.66199999999998,492.524,594.83399999999995,434.12200000000001,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E48,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E48,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2048,516.88,652.279,408.84699999999998,348.32400000000001,495.928,604.40700000000004,437.005,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E49,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E49,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2049,519.51099999999997,658.12099999999998,411.39699999999999,347.892,499.315,613.43200000000002,439.399,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E50,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E50,Power!$BF$26:$BN$26,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,2050,522.10400000000004,663.97799999999995,413.91899999999998,347.39499999999998,502.68400000000003,622.11800000000005,441.46899999999999,{"$f":"INDEX(Power!$BF$62:$BN$65,1,MATCH(E51,Power!$BF$26:$BN$26,0))","v":706.36330327536496},{"$f":"INDEX(Power!$BF$62:$BN$65,3,MATCH(E51,Power!$BF$26:$BN$26,0))","v":477.75335923872052}]